Gudang Garam Tbk PT
IDX:GGRM

Watchlist Manager
Gudang Garam Tbk PT Logo
Gudang Garam Tbk PT
IDX:GGRM
Watchlist
Price: 13 475 IDR -0.92% Market Closed
Market Cap: 25.9T IDR

Relative Value

The Relative Value of one GGRM stock under the Base Case scenario is 28 092.73 IDR. Compared to the current market price of 13 475 IDR, Gudang Garam Tbk PT is Undervalued by 52%.

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.

GGRM Relative Value
Base Case
28 092.73 IDR
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
71
vs Industry
85
Median 3Y
0.3
Median 5Y
0.4
Industry
2.1
Forward
0.3
vs History
14
vs Industry
33
Median 3Y
13.6
Median 5Y
11.4
Industry
15.9
Forward
13.2
vs History
61
vs Industry
53
Median 3Y
4.5
Median 5Y
4.8
Industry
14.2
vs History
30
vs Industry
38
Median 3Y
12.4
Median 5Y
14.2
Industry
15.4
vs History
80
vs Industry
71
Median 3Y
0.6
Median 5Y
0.8
Industry
2.2
vs History
84
vs Industry
92
Median 3Y
0.3
Median 5Y
0.4
Industry
2
Forward
0.2
vs History
85
vs Industry
72
Median 3Y
3.2
Median 5Y
3.5
Industry
5.7
vs History
20
vs Industry
52
Median 3Y
9.9
Median 5Y
8.5
Industry
10.5
Forward
3.8
vs History
20
vs Industry
59
Median 3Y
9.9
Median 5Y
8.5
Industry
11.5
Forward
9.7
vs History
74
vs Industry
53
Median 3Y
4.8
Median 5Y
4.8
Industry
14.7
vs History
58
vs Industry
39
Median 3Y
8.3
Median 5Y
7.8
Industry
16.7
vs History
84
vs Industry
85
Median 3Y
0.5
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

GGRM Competitors Multiples
Gudang Garam 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
Gudang Garam Tbk PT
IDX:GGRM
25.9T IDR 0.3 23.7 12.3 12.3
US
Philip Morris International Inc
NYSE:PM
246.2B USD 6.1 28.5 16.4 18.5
UK
British American Tobacco PLC
LSE:BATS
94.3B GBP 3.7 30.5 19.4 34
US
Altria Group Inc
NYSE:MO
99.2B USD 4.2 11.1 9.6 9.8
JP
Japan Tobacco Inc
TSE:2914
10.2T JPY 3 41.2 17.3 25.1
IN
ITC Ltd
NSE:ITC
5T INR 5.9 14.3 18.2 19.5
UK
Imperial Brands PLC
LSE:IMB
25.7B GBP 0.8 12.5 7.5 9.1
SE
Swedish Match AB
F:SWMC
15.2B EUR 7.9 26 20.3 20.3
KR
KT&G Corp
KRX:033780
15.5T KRW 2.5 16 9.8 11.9
CN
Smoore International Holdings Ltd
HKEX:6969
73B HKD 5.2 59.4 34.4 34.4
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
84.9T IDR 0.8 14.3 9.5 9.5