IBST Relative Valuation - Inti Bangun Sejahtera Tbk PT

Watchlist Manager

Watchlist

Price: 5 575 IDR 5.19%

Market Cap: Rp7.5T

	Inti Bangun Sejahtera Tbk PT IDX:IBST	ID
D	Dmoa Co Ltd KOSDAQ:016670	KR
	Dewhurst Group PLC LSE:DWHT	UK

Multiples-Based Value

The Multiples-Based Value of one IBST stock under the Base Case scenario is 4 238.73 IDR. Compared to the current market price of 5 575 IDR, Inti Bangun Sejahtera Tbk PT is Overvalued by 24%.

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?

IBST Multiples-Based Value

Base Case

Overvaluation 24%

Multiples-Based Value

Price Rp5 575

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		Inti Bangun Sejahtera Tbk PT IDX:IBST	7.5T IDR	8.6	18.3	13.8	13.8
US		Verizon Communications Inc NYSE:VZ	201.5B USD	1.5	11.7	6.3	9.9
US		AT&T Inc NYSE:T	188.9B USD	1.5	8.6	6.5	11.9
DE		Deutsche Telekom AG XETRA:DTE	151.3B EUR	1.3	15.7	5.3	10
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.8T JPY	0.9	11.9	5.3	10.4
CN		China Telecom Corp Ltd SSE:601728	525.3B CNY	1	15.9	11.5	11.5
SG		Singapore Telecommunications Ltd SGX:Z74	81.9B SGD	5.8	13.2	23.4	61.2
FR		Orange SA PAR:ORA	48.1B EUR	1.2	89.3	5.8	17.5
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	12.8	7.6	12.9
CH		Swisscom AG SIX:SCMN	34.9B CHF	2.4	27.9	7.3	24.8
AU	T	Telstra Group Ltd F:5KB	37.2B EUR	2.7	27.4	20.7	20.7

				Revenue Growth	P/S to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average P/S: 2.7 8.6	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.5	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.3	4%	0.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	4%	0.2
CN		China Telecom Corp Ltd SSE:601728	1	1%	1
SG		Singapore Telecommunications Ltd SGX:Z74	5.8	3%	1.9
FR		Orange SA PAR:ORA	1.2	4%	0.3
SA		Saudi Telecom Company SJSC SAU:7010	2.4	5%	0.5
CH		Swisscom AG SIX:SCMN	2.4	0%	N/A
AU	T	Telstra Group Ltd F:5KB	2.7	3%	0.9

				Earnings Growth	PEG
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average P/E: 23 18.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	11.7	14%	0.8
US		AT&T Inc NYSE:T	8.6	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	15.7	12%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.9	7%	1.7
CN		China Telecom Corp Ltd SSE:601728	15.9	9%	1.8
SG		Singapore Telecommunications Ltd SGX:Z74	13.2	0%	N/A
FR		Orange SA PAR:ORA	89.3	91%	1
SA		Saudi Telecom Company SJSC SAU:7010	12.8	3%	4.3
CH		Swisscom AG SIX:SCMN	27.9	8%	3.5
AU	T	Telstra Group Ltd F:5KB	27.4	7%	3.9

				EBITDA Growth	EV/EBITDA to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average EV/EBITDA: 10.3 13.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.3	4%	1.6
US		AT&T Inc NYSE:T	6.5	5%	1.3
DE		Deutsche Telekom AG XETRA:DTE	5.3	-1%	N/A
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.3	1%	5.3
CN		China Telecom Corp Ltd SSE:601728	11.5	61%	0.2
SG		Singapore Telecommunications Ltd SGX:Z74	23.4	6%	3.9
FR		Orange SA PAR:ORA	5.8	5%	1.2
SA		Saudi Telecom Company SJSC SAU:7010	7.6	5%	1.5
CH		Swisscom AG SIX:SCMN	7.3	0%	N/A
AU	T	Telstra Group Ltd F:5KB	20.7	36%	0.6

				EBIT Growth	EV/EBIT to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average EV/EBIT: 18.6 13.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	9.9	5%	2
US		AT&T Inc NYSE:T	11.9	9%	1.3
DE		Deutsche Telekom AG XETRA:DTE	10	7%	1.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.4	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	11.5	12%	1
SG		Singapore Telecommunications Ltd SGX:Z74	61.2	12%	5.1
FR		Orange SA PAR:ORA	17.5	19%	0.9
SA		Saudi Telecom Company SJSC SAU:7010	12.9	6%	2.1
CH		Swisscom AG SIX:SCMN	24.8	5%	5
AU	T	Telstra Group Ltd F:5KB	20.7	6%	3.5

Inti Bangun Sejahtera Tbk PT
IDX:IBST

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

IBST Competitors Multiples
Inti Bangun Sejahtera Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Inti Bangun Sejahtera Tbk PT IDX:IBST

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

IBST Competitors Multiples Inti Bangun Sejahtera Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Inti Bangun Sejahtera Tbk PT
IDX:IBST

IBST Competitors Multiples
Inti Bangun Sejahtera Tbk PT Competitors