Bakrieland Development Tbk PT
IDX:ELTY

Watchlist Manager
Bakrieland Development Tbk PT Logo
Bakrieland Development Tbk PT
IDX:ELTY
Watchlist
Price: 49 IDR 8.89% Market Closed
Market Cap: 2.1T IDR

Relative Value

The Relative Value of one ELTY stock under the Base Case scenario is 45.29 IDR. Compared to the current market price of 49 IDR, Bakrieland Development Tbk PT is Overvalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ELTY Relative Value
Base Case
45.29 IDR
Overvaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
85
Median 3Y
0.9
Median 5Y
1.8
Industry
3.8
vs History
0
vs Industry
Median 3Y
-4.4
Median 5Y
-8.3
Industry
16.3
vs History
57
vs Industry
30
Median 3Y
11.7
Median 5Y
17.2
Industry
11.2
vs History
34
vs Industry
20
Median 3Y
-12.1
Median 5Y
3.9
Industry
12.8
vs History
4
vs Industry
89
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9
vs History
63
vs Industry
82
Median 3Y
1.4
Median 5Y
2.2
Industry
6.8
vs History
63
vs Industry
81
Median 3Y
4.3
Median 5Y
6.4
Industry
12.5
vs History
9
vs Industry
Median 3Y
-3.7
Median 5Y
-14.9
Industry
15.9
vs History
9
vs Industry
Median 3Y
-3.7
Median 5Y
-14.9
Industry
19.2
vs History
63
vs Industry
20
Median 3Y
25.2
Median 5Y
30.7
Industry
18.5
vs History
vs Industry
7
Median 3Y
-15.3
Median 5Y
-15.3
Industry
20.7
vs History
4
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8

Multiples Across Competitors

ELTY Competitors Multiples
Bakrieland Development Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Bakrieland Development Tbk PT
IDX:ELTY
2.1T IDR 1.5 398.9 27.6 27.6
HK
China Resources Land Ltd
HKEX:1109
197.7B HKD 0.6 6.5 5.4 5.4
VN
Vinhomes JSC
VN:VHM
509.3T VND 6.1 19.2 29.6 32.9
HK
CK Asset Holdings Ltd
HKEX:1113
141B HKD 2.9 12.4 18 18
HK
Henderson Land Development Co Ltd
HKEX:12
140.2B HKD 6.1 23.3 77.2 77.2
HK
China Overseas Land & Investment Ltd
HKEX:688
136.7B HKD 0.6 8.5 10.4 10.4
IN
Macrotech Developers Ltd
NSE:LODHA
1.1T INR 7.5 36.6 24.5 26.2
HK
Sino Land Co Ltd
HKEX:83
93.5B HKD 11.4 23.3 14.5 15.3
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
77.9B CNY 0.4 21.9 22.3 22.3
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
72.4B CNY 0.2 -75.2 27.9 27.9
CN
China Vanke Co Ltd
SZSE:000002
55.5B CNY 0.2 -0.9 -5.6 -5.6