First Time Loading...

Elang Mahkota Teknologi Tbk PT
IDX:EMTK

Watchlist Manager
Elang Mahkota Teknologi Tbk PT Logo
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
Watchlist
Price: 418 IDR -1.88% Market Closed
Updated: May 16, 2024

Relative Value

The Relative Value of one EMTK stock under the Base Case scenario is 415.85 IDR. Compared to the current market price of 418 IDR, Elang Mahkota Teknologi Tbk PT is Overvalued by 1%.

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.

EMTK Relative Value
Base Case
415.85 IDR
Overvaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
29
Median 3Y
6.7
Median 5Y
3.1
Industry
1.6
Forward
1.4
vs History
vs Industry
42
Median 3Y
15.4
Median 5Y
8.4
Industry
18.9
Forward
35.5
vs History
42
vs Industry
17
Median 3Y
27.8
Median 5Y
8.1
Industry
11.6
vs History
6
vs Industry
0
Median 3Y
105.2
Median 5Y
25.9
Industry
16
vs History
87
vs Industry
67
Median 3Y
2.6
Median 5Y
2.9
Industry
1.8
vs History
77
vs Industry
41
Median 3Y
5.8
Median 5Y
2.6
Industry
1.6
Forward
0.8
vs History
79
vs Industry
29
Median 3Y
23.2
Median 5Y
10.9
Industry
3.6
vs History
vs Industry
5
Median 3Y
93.7
Median 5Y
70.1
Industry
9.4
Forward
11.9
vs History
vs Industry
5
Median 3Y
93.7
Median 5Y
70.1
Industry
13.2
Forward
18.9
vs History
44
vs Industry
24
Median 3Y
21.6
Median 5Y
5
Industry
10.8
vs History
11
vs Industry
3
Median 3Y
63.3
Median 5Y
2.5
Industry
13.5
vs History
87
vs Industry
71
Median 3Y
2.5
Median 5Y
2.2
Industry
1.5

Multiples Across Competitors

EMTK Competitors Multiples
Elang Mahkota Teknologi 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
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
25.5T IDR 2.8 -181.3 -490.2 -490.2
AR
Grupo Clarin SA
LSE:GCLA
29.7B USD 269.8 -48 946.1 2 074.2 3 088.3
US
ViacomCBS Inc
NASDAQ:VIAC
21.4B USD 0.8 6.5 6.9 7.5
US
Fox Corp
NASDAQ:FOXA
15.5B USD 1.1 9.9 6.7 7.8
FR
Vivendi SE
PAR:VIV
10.2B EUR 1 25.3 10.1 19.7
US
Paramount Global
NASDAQ:PARA
8.3B USD 0.3 -81.7 20.2 34.4
US
Nexstar Media Group Inc
NASDAQ:NXST
5.7B USD 1.2 14 7.2 15
LU
RTL Group SA
XETRA:RRTL
4.7B EUR 0.7 10 6 8.5
SA
MBC Group CJSC
SAU:4072
17.5B SAR 10.2 917.8 -313.1 -190.8
UK
ITV PLC
LSE:ITV
3.2B GBP 0.9 15 7.8 11.1
JP
TBS Holdings Inc
TSE:9401
620.5B JPY 1.6 11.9 17.7 33.1
P/E Multiple
Earnings Growth
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
Average P/E: 126.3
Negative Multiple: -181.3
N/A
AR
Grupo Clarin SA
LSE:GCLA
Negative Multiple: -48 946.1 N/A
US
ViacomCBS Inc
NASDAQ:VIAC
6.5
-2%
US
Fox Corp
NASDAQ:FOXA
9.9
41%
FR
Vivendi SE
PAR:VIV
25.3
167%
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -81.7 N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
14
174%
LU
RTL Group SA
XETRA:RRTL
10
8%
SA
M
MBC Group CJSC
SAU:4072
917.8
2 066%
UK
ITV PLC
LSE:ITV
15
110%
JP
TBS Holdings Inc
TSE:9401
11.9
-2%
EV/EBITDA Multiple
EBITDA Growth
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
Average EV/EBITDA: 239.6
Negative Multiple: -490.2
N/A
AR
Grupo Clarin SA
LSE:GCLA
2 074.2
N/A
US
ViacomCBS Inc
NASDAQ:VIAC
6.9
N/A
US
Fox Corp
NASDAQ:FOXA
6.7
-11%
FR
Vivendi SE
PAR:VIV
10.1
70%
US
Paramount Global
NASDAQ:PARA
20.2
16 974%
US
Nexstar Media Group Inc
NASDAQ:NXST
7.2
19%
LU
RTL Group SA
XETRA:RRTL
6
36%
SA
M
MBC Group CJSC
SAU:4072
Negative Multiple: -313.1 N/A
UK
ITV PLC
LSE:ITV
7.8
49%
JP
TBS Holdings Inc
TSE:9401
17.7
19%

See Also

Discover More