FLMC Relative Valuation - Falmaco Nonwoven Industri Tbk PT

Watchlist Manager

Watchlist

Price: 136 IDR Market Closed

Market Cap: Rp106.3B

	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	ID
	Okea ASA OSE:OKEA	NO
	Largo Inc TSX:LGO	CA

Multiples-Based Value

The Multiples-Based Value of one FLMC stock under the Base Case scenario is 64.74 IDR. Compared to the current market price of 136 IDR, Falmaco Nonwoven Industri Tbk PT is Overvalued by 52%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

FLMC Multiples-Based Value

Base Case

Overvaluation 52%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	106.3B IDR	2.4	-2.3	-3.3	-3.3
US	Procter & Gamble Co NYSE:PG	331.7B USD	3.9	20.5	14.5	16.6
US	Colgate-Palmolive Co NYSE:CL	67.5B USD	3.3	31.7	14.7	16.8
UK	Reckitt Benckiser Group PLC LSE:RKT	33.1B GBP	2.3	10.5	9.5	11.6
US	Kimberly-Clark Corp NYSE:KMB	32.7B USD	2	16.2	11	14.3
DE	Henkel AG & Co KGaA XETRA:HEN3	28.1B EUR	1.3	13.3	6.9	8.6
US	Church & Dwight Co Inc NYSE:CHD	22.4B USD	3.6	30.4	17.1	20.8
SE	Essity AB (publ) STO:ESSITY B	164.8B SEK	1.2	13.2	7.3	10.1
US	Clorox Co NYSE:CLX	12.3B USD	1.8	16.3	11.5	13.9
JP	Unicharm Corp TSE:8113	1.6T JPY	1.7	25.2	8.7	12.8
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	122B MXN	2.2	16.1	9.5	11.1

			Revenue Growth	P/S to Growth
ID	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	Average P/S: 2.3 2.4	N/A	N/A
US	Procter & Gamble Co NYSE:PG	3.9	4%	1
US	Colgate-Palmolive Co NYSE:CL	3.3	5%	0.7
UK	Reckitt Benckiser Group PLC LSE:RKT	2.3	5%	0.5
US	Kimberly-Clark Corp NYSE:KMB	2	4%	0.5
DE	Henkel AG & Co KGaA XETRA:HEN3	1.3	0%	N/A
US	Church & Dwight Co Inc NYSE:CHD	3.6	2%	1.8
SE	Essity AB (publ) STO:ESSITY B	1.2	3%	0.4
US	Clorox Co NYSE:CLX	1.8	1%	1.8
JP	Unicharm Corp TSE:8113	1.7	5%	0.3
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	2.2	5%	0.4

			Earnings Growth	PEG
ID	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	Average P/E: 19.3 Negative Multiple: -2.3	N/A	N/A
US	Procter & Gamble Co NYSE:PG	20.5	6%	3.4
US	Colgate-Palmolive Co NYSE:CL	31.7	20%	1.6
UK	Reckitt Benckiser Group PLC LSE:RKT	10.5	-6%	N/A
US	Kimberly-Clark Corp NYSE:KMB	16.2	10%	1.6
DE	Henkel AG & Co KGaA XETRA:HEN3	13.3	8%	1.7
US	Church & Dwight Co Inc NYSE:CHD	30.4	12%	2.5
SE	Essity AB (publ) STO:ESSITY B	13.2	8%	1.6
US	Clorox Co NYSE:CLX	16.3	3%	5.4
JP	Unicharm Corp TSE:8113	25.2	20%	1.3
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	16.1	6%	2.7

			EBITDA Growth	EV/EBITDA to Growth
ID	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	Average EV/EBITDA: 11.1 Negative Multiple: -3.3	N/A	N/A
US	Procter & Gamble Co NYSE:PG	14.5	5%	2.9
US	Colgate-Palmolive Co NYSE:CL	14.7	6%	2.4
UK	Reckitt Benckiser Group PLC LSE:RKT	9.5	3%	3.2
US	Kimberly-Clark Corp NYSE:KMB	11	7%	1.6
DE	Henkel AG & Co KGaA XETRA:HEN3	6.9	2%	3.5
US	Church & Dwight Co Inc NYSE:CHD	17.1	5%	3.4
SE	Essity AB (publ) STO:ESSITY B	7.3	4%	1.8
US	Clorox Co NYSE:CLX	11.5	3%	3.8
JP	Unicharm Corp TSE:8113	8.7	12%	0.7
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	9.5	6%	1.6

			EBIT Growth	EV/EBIT to Growth
ID	Falmaco Nonwoven Industri Tbk PT IDX:FLMC	Average EV/EBIT: 13.7 Negative Multiple: -3.3	N/A	N/A
US	Procter & Gamble Co NYSE:PG	16.6	5%	3.3
US	Colgate-Palmolive Co NYSE:CL	16.8	6%	2.8
UK	Reckitt Benckiser Group PLC LSE:RKT	11.6	3%	3.9
US	Kimberly-Clark Corp NYSE:KMB	14.3	8%	1.8
DE	Henkel AG & Co KGaA XETRA:HEN3	8.6	3%	2.9
US	Church & Dwight Co Inc NYSE:CHD	20.8	6%	3.5
SE	Essity AB (publ) STO:ESSITY B	10.1	4%	2.5
US	Clorox Co NYSE:CLX	13.9	4%	3.5
JP	Unicharm Corp TSE:8113	12.8	N/A	N/A
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	11.1	5%	2.2

Falmaco Nonwoven Industri Tbk PT
IDX:FLMC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FLMC Competitors Multiples
Falmaco Nonwoven Industri Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Falmaco Nonwoven Industri Tbk PT IDX:FLMC

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

FLMC Competitors Multiples Falmaco Nonwoven Industri Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Falmaco Nonwoven Industri Tbk PT
IDX:FLMC

FLMC Competitors Multiples
Falmaco Nonwoven Industri Tbk PT Competitors