Fast Food Indonesia Tbk PT
IDX:FAST

Watchlist Manager
Fast Food Indonesia Tbk PT Logo
Fast Food Indonesia Tbk PT
IDX:FAST
Watchlist
Price: 570 IDR -4.2% Market Closed
Market Cap: 2.6T IDR

Relative Value

The Relative Value of one FAST stock under the Base Case scenario is 1 546.85 IDR. Compared to the current market price of 570 IDR, Fast Food Indonesia Tbk PT is Undervalued by 63%.

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.

FAST Relative Value
Base Case
1 546.85 IDR
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
92
Median 3Y
0.5
Median 5Y
0.6
Industry
1.4
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-12.9
Industry
20.1
vs History
vs Industry
58
Median 3Y
6
Median 5Y
7.2
Industry
9.7
vs History
3
vs Industry
43
Median 3Y
9.8
Median 5Y
15.1
Industry
18.5
vs History
vs Industry
19
Median 3Y
3.3
Median 5Y
3.5
Industry
2.1
vs History
3
vs Industry
84
Median 3Y
0.6
Median 5Y
0.7
Industry
1.9
vs History
3
vs Industry
84
Median 3Y
1
Median 5Y
1.1
Industry
3.8
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-11.7
Industry
10.6
vs History
vs Industry
Median 3Y
-10.2
Median 5Y
-11.7
Industry
16.6
vs History
vs Industry
57
Median 3Y
7.4
Median 5Y
8.6
Industry
11.4
vs History
3
vs Industry
53
Median 3Y
11.2
Median 5Y
11.2
Industry
16.3
vs History
50
vs Industry
74
Median 3Y
1.2
Median 5Y
1.3
Industry
1.3

Multiples Across Competitors

FAST Competitors Multiples
Fast Food Indonesia 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
Fast Food Indonesia Tbk PT
IDX:FAST
2.6T IDR 0.5 -5.4 -9.9 -9.9
US
McDonald's Corp
NYSE:MCD
228.5B USD 8.7 27.2 18.6 21.9
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
102.5B USD 2.8 55.2 21.2 31.7
UK
Compass Group PLC
LSE:CPG
40.3B GBP 0.9 21.5 11.9 15.4
US
Chipotle Mexican Grill Inc
NYSE:CMG
50.4B USD 4.3 32.8 21.3 25.1
US
Yum! Brands Inc
NYSE:YUM
42.9B USD 5.3 29.6 19.1 20.5
CA
Restaurant Brands International Inc
NYSE:QSR
32.1B USD 3.5 34.8 16.5 18.5
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 378.1 429.8 -397.4
US
Darden Restaurants Inc
NYSE:DRI
22.7B USD 1.8 20.6 13.4 18.3
CN
MIXUE Group
HKEX:2097
152.1B HKD 0 0 0 0
P/E Multiple
Earnings Growth PEG
ID
Fast Food Indonesia Tbk PT
IDX:FAST
Average P/E: 1 054.1
Negative Multiple: -5.4
N/A N/A
US
McDonald's Corp
NYSE:MCD
27.2
8%
3.4
JP
DD Holdings Co Ltd
TSE:3073
7 886.9
12%
657.2
US
Starbucks Corp
NASDAQ:SBUX
55.2
31%
1.8
UK
Compass Group PLC
LSE:CPG
21.5
18%
1.2
US
Chipotle Mexican Grill Inc
NYSE:CMG
32.8
8%
4.1
US
Yum! Brands Inc
NYSE:YUM
29.6
12%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
34.8
12%
2.9
IN
Eternal Ltd
NSE:ETERNAL
1 378.1
101%
13.6
US
Darden Restaurants Inc
NYSE:DRI
20.6
12%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Fast Food Indonesia Tbk PT
IDX:FAST
Average EV/EBITDA: 481.9
Negative Multiple: -9.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
18.6
6%
3.1
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
21.2
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.9
17%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
21.3
8%
2.7
US
Yum! Brands Inc
NYSE:YUM
19.1
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16.5
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
429.8
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
13.4
8%
1.7
CN
M
MIXUE Group
HKEX:2097
Not Available
18%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Fast Food Indonesia Tbk PT
IDX:FAST
Average EV/EBIT: 612.8
Negative Multiple: -9.9
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.9
7%
3.1
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.7
18%
1.8
UK
Compass Group PLC
LSE:CPG
15.4
15%
1
US
Chipotle Mexican Grill Inc
NYSE:CMG
25.1
7%
3.6
US
Yum! Brands Inc
NYSE:YUM
20.5
8%
2.6
CA
Restaurant Brands International Inc
NYSE:QSR
18.5
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -397.4 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
18.3
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A