Fajar Surya Wisesa Tbk PT
IDX:FASW

Watchlist Manager
Fajar Surya Wisesa Tbk PT Logo
Fajar Surya Wisesa Tbk PT
IDX:FASW
Watchlist
Price: 7 600 IDR 3.75% Market Closed
Market Cap: 12.1T IDR

Relative Value

The Relative Value of one FASW stock under the Base Case scenario is 7 583.5 IDR. Compared to the current market price of 7 600 IDR, Fajar Surya Wisesa Tbk PT is Fairly Valued.

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.

FASW Relative Value
Base Case
7 583.5 IDR
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
22
Median 3Y
1.6
Median 5Y
1.4
Industry
0.8
vs History
vs Industry
2
Median 3Y
-12.1
Median 5Y
19.1
Industry
17.1
vs History
vs Industry
3
Median 3Y
7.9
Median 5Y
9.4
Industry
8.8
vs History
vs Industry
3
Median 3Y
51.5
Median 5Y
45.3
Industry
14.7
vs History
0
vs Industry
8
Median 3Y
2.7
Median 5Y
2.6
Industry
1.2
vs History
0
vs Industry
12
Median 3Y
2.3
Median 5Y
2
Industry
1
vs History
vs Industry
100
Median 3Y
10.8
Median 5Y
11.4
Industry
4.5
vs History
vs Industry
7
Median 3Y
-22.5
Median 5Y
16.3
Industry
8.7
vs History
vs Industry
9
Median 3Y
-22.5
Median 5Y
16.3
Industry
13.1
vs History
vs Industry
2
Median 3Y
11.5
Median 5Y
13.3
Industry
10.3
vs History
vs Industry
6
Median 3Y
-17.7
Median 5Y
-18.1
Industry
14.1
vs History
0
vs Industry
20
Median 3Y
1.5
Median 5Y
1.5
Industry
1

Multiples Across Competitors

FASW Competitors Multiples
Fajar Surya Wisesa Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
12.1T IDR 1.6 -9.8 -21.6 -21.6
IE
Smurfit WestRock PLC
NYSE:SW
22.9B USD 0.6 33.4 7.5 13.4
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.1B CNY 1.1 22.2 18.3 18.3
ID
PT Solusi Kemasan Digital Tbk
IDX:PACK
6.3T IDR 119.4 2 761 1 242.7 1 242.7
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.4B CNY 2.2 88.9 243.9 243.9
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
1.9B CNY 1.2 13.4 18.8 18.8
ID
Panca Budi Idaman Tbk PT
IDX:PBID
3.8T IDR 0.7 8.3 6.1 6.1
GR
Flexopack SA
ATHEX:FLEXO
95.4m EUR 0.6 8.9 4.9 7.5
VN
Thuan Duc JSC
VN:TDP
2.8T VND 0.5 25.6 10.8 12.8
SA
Paper Home Co
SAU:9576
321m SAR 3.5 17.9 19.3 23.8
ID
Alkindo Naratama Tbk PT
IDX:ALDO
1.3T IDR 0.7 -92.9 103 103