Hensel Davest Indonesia Tbk PT
IDX:HDIT

Watchlist Manager
Hensel Davest Indonesia Tbk PT Logo
Hensel Davest Indonesia Tbk PT
IDX:HDIT
Watchlist
Price: 80 IDR -1.23% Market Closed
Market Cap: Rp122B

Relative Value

The Relative Value of one HDIT stock under the Base Case scenario is hidden IDR. Compared to the current market price of 80 IDR, Hensel Davest Indonesia 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.

HDIT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

HDIT Competitors Multiples
Hensel Davest Indonesia 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
Hensel Davest Indonesia Tbk PT
IDX:HDIT
123.5B IDR 3.5 -5.3 -6.2 -6.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
402.3B USD 103.3 367.3 452.1 466
DE
SAP SE
XETRA:SAP
228.6B EUR 6.3 32.2 19.8 22.4
US
Salesforce Inc
NYSE:CRM
214.8B USD 5.3 29.7 17.3 23.9
US
Applovin Corp
NASDAQ:APP
177.5B USD 32.2 62.7 49.9 54.2
US
Intuit Inc
NASDAQ:INTU
157.1B USD 8.1 38.1 26.4 30.6
US
NCR Corp
LSE:0K45
141.4B USD 50.7 -2 203.2 382 1 117.5
US
Adobe Inc
NASDAQ:ADBE
126B USD 5.3 17.7 13.2 14.4
US
Synopsys Inc
NASDAQ:SNPS
93.3B USD 13.2 70 65.9 113.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7B USD 16.6 81.8 46.4 52.5
P/S Multiple
Revenue Growth P/S to Growth
ID
Hensel Davest Indonesia Tbk PT
IDX:HDIT
Average P/S: 21 286.9
3.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
103.3
45%
2.3
DE
SAP SE
XETRA:SAP
6.3
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.3
10%
0.5
US
Applovin Corp
NASDAQ:APP
32.2
29%
1.1
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
50.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.3
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.2
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
14%
1.2
P/E Multiple
Earnings Growth PEG
ID
Hensel Davest Indonesia Tbk PT
IDX:HDIT
Average P/E: 87.5
Negative Multiple: -5.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
367.3
94%
3.9
DE
SAP SE
XETRA:SAP
32.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
29.7
32%
0.9
US
Applovin Corp
NASDAQ:APP
62.7
61%
1
US
Intuit Inc
NASDAQ:INTU
38.1
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 203.2
-48%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.7
20%
0.9
US
Synopsys Inc
NASDAQ:SNPS
70
43%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.8
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Hensel Davest Indonesia Tbk PT
IDX:HDIT
Average EV/EBITDA: 119.2
Negative Multiple: -6.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
452.1
137%
3.3
DE
SAP SE
XETRA:SAP
19.8
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.3
25%
0.7
US
Applovin Corp
NASDAQ:APP
49.9
53%
0.9
US
Intuit Inc
NASDAQ:INTU
26.4
27%
1
US
N
NCR Corp
LSE:0K45
382
16%
23.9
US
Adobe Inc
NASDAQ:ADBE
13.2
15%
0.9
US
Synopsys Inc
NASDAQ:SNPS
65.9
55%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.4
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Hensel Davest Indonesia Tbk PT
IDX:HDIT
Average EV/EBIT: 210.5
Negative Multiple: -6.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
466
143%
3.3
DE
SAP SE
XETRA:SAP
22.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
23.9
34%
0.7
US
Applovin Corp
NASDAQ:APP
54.2
58%
0.9
US
Intuit Inc
NASDAQ:INTU
30.6
31%
1
US
N
NCR Corp
LSE:0K45
1 117.5
70%
16
US
Adobe Inc
NASDAQ:ADBE
14.4
16%
0.9
US
Synopsys Inc
NASDAQ:SNPS
113.4
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.5
30%
1.8