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: Rp12.1T

Relative Value

The Relative Value of one FASW stock under the Base Case scenario is 8 522.71 IDR. Compared to the current market price of 7 600 IDR, Fajar Surya Wisesa Tbk PT is Undervalued by 11%.

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
8 522.71 IDR
Undervaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

FASW Competitors Multiples
Fajar Surya Wisesa 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
Fajar Surya Wisesa Tbk PT
IDX:FASW
12.1T IDR 1.5 -11.7 -29.8 -29.8
CH
Amcor PLC
ASX:AMCDD
157.9B AUD 5.7 187.9 44.1 75.9
IE
Smurfit WestRock PLC
NYSE:SW
23.4B USD 0.5 26 6.5 11.6
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
8B CNY 5.5 28 24.6 24.6
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
6.5B CNY 3.8 28.4 26.3 26.3
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.9B CNY 1.3 23.5 17.2 17.2
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
3.8B CNY 1.5 29.5 16.4 16.4
US
Eightco Holdings Inc
NASDAQ:OCTO
446.1m USD 11.2 -118 -111.9 -70.3
ID
PT Solusi Kemasan Digital Tbk
IDX:PACK
7T IDR 92.7 1 994.2 1 163.1 1 163.1
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.6B CNY 1.5 372.1 -678.6 -678.6
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
21B INR 1.8 35 13.8 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Average EV/EBITDA: 164
Negative Multiple: -29.8
N/A N/A
CH
Amcor PLC
ASX:AMCDD
44.1
28%
1.6
IE
Smurfit WestRock PLC
NYSE:SW
6.5
27%
0.2
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
24.6
N/A N/A
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
26.3
N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
17.2
N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
16.4
26%
0.6
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -111.9 N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
1 163.1
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -678.6 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
13.8
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Average EV/EBIT: 168.9
Negative Multiple: -29.8
N/A N/A
CH
Amcor PLC
ASX:AMCDD
75.9
33%
2.3
IE
Smurfit WestRock PLC
NYSE:SW
11.6
32%
0.4
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
24.6
N/A N/A
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
26.3
N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
17.2
N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
16.4
21%
0.8
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -70.3 N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
1 163.1
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -678.6 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
16.2
N/A N/A