Smartfren Telecom Tbk PT
IDX:FREN

Watchlist Manager
Smartfren Telecom Tbk PT Logo
Smartfren Telecom Tbk PT
IDX:FREN
Watchlist
Price: 23 IDR Market Closed
Market Cap: 11T IDR

Relative Value

The Relative Value of one FREN stock under the Base Case scenario is hidden IDR. Compared to the current market price of 23 IDR, Smartfren Telecom Tbk PT is hidden .

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.

FREN Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
58
Median 3Y
1.3
Median 5Y
1.7
Industry
1.5
vs History
vs Industry
0
Median 3Y
-8.5
Median 5Y
-8.8
Industry
16.9
vs History
80
vs Industry
48
Median 3Y
6
Median 5Y
7.6
Industry
6.6
vs History
vs Industry
25
Median 3Y
-2.2
Median 5Y
-2.2
Industry
15.3
vs History
80
vs Industry
78
Median 3Y
0.8
Median 5Y
1.3
Industry
2.1
vs History
80
vs Industry
42
Median 3Y
2.5
Median 5Y
3.5
Industry
2.1
vs History
79
vs Industry
52
Median 3Y
3.7
Median 5Y
5
Industry
4.1
vs History
vs Industry
4
Median 3Y
65.4
Median 5Y
66.2
Industry
8.3
vs History
vs Industry
4
Median 3Y
65.4
Median 5Y
66.2
Industry
13.1
vs History
80
vs Industry
30
Median 3Y
11.9
Median 5Y
13.9
Industry
8.7
vs History
77
vs Industry
30
Median 3Y
18.6
Median 5Y
22.1
Industry
16
vs History
80
vs Industry
74
Median 3Y
0.7
Median 5Y
0.9
Industry
1.2

Multiples Across Competitors

FREN Competitors Multiples
Smartfren Telecom 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
Smartfren Telecom Tbk PT
IDX:FREN
11T IDR 1 -8.5 -77.7 -77.7
ZA
MTN Group Ltd
JSE:MTN
323.6B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
280.1B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
224.3B USD 2.6 18.9 9.4 15.6
CN
China Mobile Ltd
SSE:600941
1.4T CNY 1.3 9.5 9.4 9.4
JP
SoftBank Group Corp
TSE:9984
24.3T JPY 3.2 8 22.4 52.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6T INR 5.9 30 11.6 21.4
JP
SoftBank Corp
TSE:9434
10.2T JPY 1.5 18.8 8.4 15.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.8 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.3 4.5 8.7
UK
Vodafone Group PLC
LSE:VOD
25.4B GBP 0.8 -6.6 174.4 621.4
P/E Multiple
Earnings Growth PEG
ID
Smartfren Telecom Tbk PT
IDX:FREN
Average P/E: 16.5
Negative Multiple: -8.5
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
18.9
14%
1.3
CN
China Mobile Ltd
SSE:600941
9.5
5%
1.9
JP
SoftBank Group Corp
TSE:9984
8
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
30
17%
1.8
JP
SoftBank Corp
TSE:9434
18.8
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.3
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Smartfren Telecom Tbk PT
IDX:FREN
Average EV/EBITDA: 30.9
Negative Multiple: -77.7
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
9.4
10%
0.9
CN
China Mobile Ltd
SSE:600941
9.4
33%
0.3
JP
SoftBank Group Corp
TSE:9984
22.4
20%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.6
19%
0.6
JP
SoftBank Corp
TSE:9434
8.4
5%
1.7
JP
KDDI Corp
TSE:9433
6.8
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.5
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
174.4
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Smartfren Telecom Tbk PT
IDX:FREN
Average EV/EBIT: 94.4
Negative Multiple: -77.7
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
15.6
11%
1.4
CN
China Mobile Ltd
SSE:600941
9.4
6%
1.6
JP
SoftBank Group Corp
TSE:9984
52.7
18%
2.9
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.4
28%
0.8
JP
SoftBank Corp
TSE:9434
15.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.7
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
621.4
2%
310.7