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 8 272.5 IDR. Compared to the current market price of 7 600 IDR, Fajar Surya Wisesa Tbk PT is Undervalued 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.

FASW Relative Value
Base Case
8 272.5 IDR
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
22
Median 3Y
1.6
Median 5Y
1.5
Industry
0.8
vs History
vs Industry
2
Median 3Y
-12.1
Median 5Y
-9.8
Industry
16
vs History
vs Industry
3
Median 3Y
-12
Median 5Y
8.2
Industry
8.3
vs History
vs Industry
3
Median 3Y
45.3
Median 5Y
45.3
Industry
15.2
vs History
93
vs Industry
8
Median 3Y
2.7
Median 5Y
2.5
Industry
1.2
vs History
49
vs Industry
12
Median 3Y
2.3
Median 5Y
2
Industry
1
vs History
vs Industry
100
Median 3Y
-45.5
Median 5Y
11.1
Industry
4.5
vs History
vs Industry
7
Median 3Y
-24.5
Median 5Y
16.1
Industry
8.6
vs History
vs Industry
9
Median 3Y
-24.5
Median 5Y
16.1
Industry
12.8
vs History
vs Industry
2
Median 3Y
-15.6
Median 5Y
11.9
Industry
9.9
vs History
vs Industry
6
Median 3Y
-15
Median 5Y
-18.1
Industry
14.5
vs History
79
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

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
IE
Smurfit WestRock PLC
NYSE:SW
19.5B USD 0.4 21.1 5.7 10.1
US
Eightco Holdings Inc
NASDAQ:OCTO
2.3B USD 58.1 -613.4 -562.5 -353.3
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
7.6B CNY 5.2 26.5 23.2 23.2
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.4B CNY 1.1 20.7 14.7 14.7
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.6B CNY 1.5 373.5 -680.8 -680.8
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
29.2B INR 0 0 0 0
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
1.8B CNY 0.7 13.8 7.5 7.5
ID
Panca Budi Idaman Tbk PT
IDX:PBID
3.6T IDR 0.7 9.1 6.9 6.9
ID
PT Solusi Kemasan Digital Tbk
IDX:PACK
3.1T IDR 41.8 900 524.5 524.5
ID
Alkindo Naratama Tbk PT
IDX:ALDO
2T IDR 1 669.2 38.2 38.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Average EV/EBITDA: 88.7
Negative Multiple: -29.8
N/A N/A
IE
Smurfit WestRock PLC
NYSE:SW
5.7
28%
0.2
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -562.5 N/A N/A
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
23.2
N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
14.7
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -680.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.5
26%
0.3
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
524.5
N/A N/A
ID
Alkindo Naratama Tbk PT
IDX:ALDO
38.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Average EV/EBIT: 89.3
Negative Multiple: -29.8
N/A N/A
IE
Smurfit WestRock PLC
NYSE:SW
10.1
33%
0.3
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -353.3 N/A N/A
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
23.2
N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
14.7
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -680.8 N/A N/A
IN
EPack Prefab Technologies Ltd
NSE:EPACKPEB
Not Available N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
7.5
21%
0.4
ID
Panca Budi Idaman Tbk PT
IDX:PBID
6.9
N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
524.5
N/A N/A
ID
Alkindo Naratama Tbk PT
IDX:ALDO
38.2
N/A N/A