IBST Relative Valuation - Inti Bangun Sejahtera Tbk PT

Watchlist Manager

Watchlist

Price: 4 940 IDR Market Closed

Market Cap: Rp6.7T

Relative Value

The Relative Value of one IBST stock under the Base Case scenario is 4 069.53 IDR. Compared to the current market price of 4 940 IDR, Inti Bangun Sejahtera Tbk PT is Overvalued by 18%.

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.

What is Relative Valuation?

How is Relative Value calculated?

IBST Relative Value

Base Case

Overvaluation 18%

Relative Value

Price

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	6.7T IDR	7.8	16.9	13.3	13.3
US		Verizon Communications Inc NYSE:VZ	207.8B USD	1.5	12.1	6.8	10.9
US		AT&T Inc NYSE:T	197B USD	1.6	9	6.7	12.2
DE		Deutsche Telekom AG XETRA:DTE	160.2B EUR	1.4	13.3	5.4	10.2
JP		Nippon Telegraph and Telephone Corp TSE:9432	12.5T JPY	0.9	11.6	5.2	10.2
CN		China Telecom Corp Ltd SSE:601728	518.8B CNY	1	15	14.6	14.6
SG		Singapore Telecommunications Ltd SGX:Z74	83.2B SGD	5.9	13.4	23.8	62.1
FR		Orange SA PAR:ORA	47.2B EUR	1.2	50	5.9	16.4
SA		Saudi Telecom Company SJSC SAU:7010	189.1B SAR	2.4	7.6	7.7	13.5
CH		Swisscom AG SIX:SCMN	36.3B CHF	2.4	28.6	7.5	25.3
AU	T	Telstra Group Ltd F:5KB	35.1B EUR	2.5	25.7	19.7	19.7

				Revenue Growth	P/S to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average P/S: 2.6 7.8	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	1.5	3%	0.5
US		AT&T Inc NYSE:T	1.6	3%	0.5
DE		Deutsche Telekom AG XETRA:DTE	1.4	3%	0.5
JP		Nippon Telegraph and Telephone Corp TSE:9432	0.9	4%	0.2
CN		China Telecom Corp Ltd SSE:601728	1	3%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	5.9	3%	2
FR		Orange SA PAR:ORA	1.2	2%	0.6
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	2.5	3%	0.8

				Earnings Growth	PEG
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average P/E: 18.5 16.9	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	12.1	13%	0.9
US		AT&T Inc NYSE:T	9	-2%	N/A
DE		Deutsche Telekom AG XETRA:DTE	13.3	3%	4.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	11.6	8%	1.4
CN		China Telecom Corp Ltd SSE:601728	15	5%	3
SG		Singapore Telecommunications Ltd SGX:Z74	13.4	0%	N/A
FR		Orange SA PAR:ORA	50	16%	3.1
SA		Saudi Telecom Company SJSC SAU:7010	7.6	-14%	N/A
CH		Swisscom AG SIX:SCMN	28.6	13%	2.2
AU	T	Telstra Group Ltd F:5KB	25.7	7%	3.7

				EBITDA Growth	EV/EBITDA to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average EV/EBITDA: 10.6 13.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	6.8	5%	1.4
US		AT&T Inc NYSE:T	6.7	4%	1.7
DE		Deutsche Telekom AG XETRA:DTE	5.4	1%	5.4
JP		Nippon Telegraph and Telephone Corp TSE:9432	5.2	2%	2.6
CN		China Telecom Corp Ltd SSE:601728	14.6	57%	0.3
SG		Singapore Telecommunications Ltd SGX:Z74	23.8	7%	3.4
FR		Orange SA PAR:ORA	5.9	-1%	N/A
SA		Saudi Telecom Company SJSC SAU:7010	7.7	4%	1.9
CH		Swisscom AG SIX:SCMN	7.5	3%	2.5
AU	T	Telstra Group Ltd F:5KB	19.7	36%	0.5

				EBIT Growth	EV/EBIT to Growth
ID		Inti Bangun Sejahtera Tbk PT IDX:IBST	Average EV/EBIT: 19 13.3	N/A	N/A
US		Verizon Communications Inc NYSE:VZ	10.9	7%	1.6
US		AT&T Inc NYSE:T	12.2	6%	2
DE		Deutsche Telekom AG XETRA:DTE	10.2	8%	1.3
JP		Nippon Telegraph and Telephone Corp TSE:9432	10.2	N/A	N/A
CN		China Telecom Corp Ltd SSE:601728	14.6	7%	2.1
SG		Singapore Telecommunications Ltd SGX:Z74	62.1	12%	5.2
FR		Orange SA PAR:ORA	16.4	3%	5.5
SA		Saudi Telecom Company SJSC SAU:7010	13.5	5%	2.7
CH		Swisscom AG SIX:SCMN	25.3	12%	2.1
AU	T	Telstra Group Ltd F:5KB	19.7	6%	3.3

Inti Bangun Sejahtera Tbk PT
IDX:IBST

Relative 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

Relative 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