I

Indo Boga Sukses Tbk PT
IDX:IBOS

Watchlist Manager
Indo Boga Sukses Tbk PT
IDX:IBOS
Watchlist
Price: 94 IDR -1.05% Market Closed
Market Cap: 758.2B IDR

Relative Value

The Relative Value of one IBOS stock under the Base Case scenario is hidden IDR. Compared to the current market price of 94 IDR, Indo Boga Sukses 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.

IBOS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
31
Median 3Y
9.7
Median 5Y
9
Industry
1.4
vs History
38
vs Industry
30
Median 3Y
136.4
Median 5Y
126.3
Industry
20.1
vs History
vs Industry
1
Median 3Y
-99.1
Median 5Y
-56.1
Industry
9.5
vs History
vs Industry
21
Median 3Y
-58.8
Median 5Y
-50.6
Industry
18.2
vs History
61
vs Industry
68
Median 3Y
3.1
Median 5Y
2.6
Industry
2.1
vs History
42
vs Industry
37
Median 3Y
9.8
Median 5Y
9
Industry
1.9
vs History
44
vs Industry
33
Median 3Y
23.7
Median 5Y
20.2
Industry
3.8
vs History
38
vs Industry
27
Median 3Y
68.1
Median 5Y
68.1
Industry
10.6
vs History
38
vs Industry
42
Median 3Y
68.1
Median 5Y
68.1
Industry
16.5
vs History
vs Industry
1
Median 3Y
-100.6
Median 5Y
-60.4
Industry
11.3
vs History
vs Industry
20
Median 3Y
-59.3
Median 5Y
-51
Industry
16.3
vs History
61
vs Industry
68
Median 3Y
2.9
Median 5Y
2.7
Industry
1.3

Multiples Across Competitors

IBOS Competitors Multiples
Indo Boga Sukses 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
Indo Boga Sukses Tbk PT
IDX:IBOS
758.2B IDR 10.8 180.6 87.1 87.1
US
McDonald's Corp
NYSE:MCD
219B USD 8.3 26 17.9 21.1
JP
DD Holdings Co Ltd
TSE:3073
18.1T JPY 460.1 7 886.9 3 785.7 4 750.9
US
Starbucks Corp
NASDAQ:SBUX
100.2B USD 2.7 54 20.8 31.1
UK
Compass Group PLC
LSE:CPG
39.9B GBP 0.9 21.4 11.4 14.6
US
Chipotle Mexican Grill Inc
NYSE:CMG
52.3B USD 4.4 34 22.1 26.1
US
Yum! Brands Inc
NYSE:YUM
42.4B USD 5.3 29.3 18.9 20.4
CA
Restaurant Brands International Inc
NYSE:QSR
30.9B USD 3.3 33.5 16 18.1
IN
Eternal Ltd
NSE:ETERNAL
2.6T INR 8.1 1 372.3 428 -395.7
US
Darden Restaurants Inc
NYSE:DRI
23.4B USD 1.9 20.9 12.9 17.6
CN
MIXUE Group
HKEX:2097
154.4B HKD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
I
Indo Boga Sukses Tbk PT
IDX:IBOS
Average EV/EBITDA: 442.1
87.1
N/A N/A
US
McDonald's Corp
NYSE:MCD
17.9
6%
3
JP
DD Holdings Co Ltd
TSE:3073
3 785.7
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
20.8
13%
1.6
UK
Compass Group PLC
LSE:CPG
11.4
16%
0.7
US
Chipotle Mexican Grill Inc
NYSE:CMG
22.1
8%
2.8
US
Yum! Brands Inc
NYSE:YUM
18.9
8%
2.4
CA
Restaurant Brands International Inc
NYSE:QSR
16
9%
1.8
IN
Eternal Ltd
NSE:ETERNAL
428
117%
3.7
US
Darden Restaurants Inc
NYSE:DRI
12.9
8%
1.6
CN
M
MIXUE Group
HKEX:2097
Not Available
19%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
I
Indo Boga Sukses Tbk PT
IDX:IBOS
Average EV/EBIT: 554.1
87.1
N/A N/A
US
McDonald's Corp
NYSE:MCD
21.1
7%
3
JP
DD Holdings Co Ltd
TSE:3073
4 750.9
N/A N/A
US
Starbucks Corp
NASDAQ:SBUX
31.1
18%
1.7
UK
Compass Group PLC
LSE:CPG
14.6
13%
1.1
US
Chipotle Mexican Grill Inc
NYSE:CMG
26.1
7%
3.7
US
Yum! Brands Inc
NYSE:YUM
20.4
8%
2.5
CA
Restaurant Brands International Inc
NYSE:QSR
18.1
8%
2.3
IN
Eternal Ltd
NSE:ETERNAL
Negative Multiple: -395.7 N/A N/A
US
Darden Restaurants Inc
NYSE:DRI
17.6
9%
2
CN
M
MIXUE Group
HKEX:2097
Not Available
20%
N/A