I

Island Concepts Indonesia Tbk PT
IDX:ICON

Watchlist Manager
Island Concepts Indonesia Tbk PT
IDX:ICON
Watchlist
Price: 88 IDR 2.33%
Market Cap: 95.9B IDR

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden IDR. Compared to the current market price of 88 IDR, Island Concepts 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.

ICON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

ICON Competitors Multiples
Island Concepts 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
Island Concepts Indonesia Tbk PT
IDX:ICON
95.9B IDR 0.4 -20.3 -44 -44
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.2 40.8 26.6 32
US
Copart Inc
NASDAQ:CPRT
39.9B USD 8.6 25.1 17.9 20.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
29.8B CAD 4.8 55.1 15 22
AU
Brambles Ltd
ASX:BXB
31.6B AUD 3.2 23.8 11.4 11.4
US
RB Global Inc
F:J1F
17.8B EUR 4.7 54.4 24.1 35.2
US
Aurora Innovation Inc
NASDAQ:AUR
9.4B USD 4 709.2 -11.7 -9.7 -9.5
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 39.1 10.1 16.7
FR
Elis SA
PAR:ELIS
5.6B EUR 1.2 15 5.3 13.6
DK
Iss A/S
CSE:ISS
40.2B DKK 0.5 14.7 7.7 10.5
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.7 14.9 18.7
P/S Multiple
Revenue Growth P/S to Growth
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average P/S: 431.2
0.4
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.6
6%
1.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.8
5%
1
AU
Brambles Ltd
ASX:BXB
3.2
6%
0.5
US
RB Global Inc
F:J1F
4.7
5%
0.9
US
Aurora Innovation Inc
NASDAQ:AUR
4 709.2
N/A N/A
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
FR
Elis SA
PAR:ELIS
1.2
5%
0.2
DK
Iss A/S
CSE:ISS
0.5
4%
0.1
US
I
IAA Inc
F:3NI
2.7
N/A N/A
P/E Multiple
Earnings Growth PEG
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average P/E: 31.9
Negative Multiple: -20.3
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
25.1
6%
4.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
55.1
35%
1.6
AU
Brambles Ltd
ASX:BXB
23.8
10%
2.4
US
RB Global Inc
F:J1F
54.4
35%
1.6
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.7 N/A N/A
FR
Spie SA
PAR:SPIE
39.1
28%
1.4
FR
Elis SA
PAR:ELIS
15
15%
1
DK
Iss A/S
CSE:ISS
14.7
13%
1.1
US
I
IAA Inc
F:3NI
19.7
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average EV/EBITDA: 14.8
Negative Multiple: -44
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.9
7%
2.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
15
11%
1.4
AU
Brambles Ltd
ASX:BXB
11.4
27%
0.4
US
RB Global Inc
F:J1F
24.1
11%
2.2
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.7 N/A N/A
FR
Spie SA
PAR:SPIE
10.1
10%
1
FR
Elis SA
PAR:ELIS
5.3
6%
0.9
DK
Iss A/S
CSE:ISS
7.7
6%
1.3
US
I
IAA Inc
F:3NI
14.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average EV/EBIT: 20
Negative Multiple: -44
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
20.2
7%
2.9
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
22
9%
2.4
AU
Brambles Ltd
ASX:BXB
11.4
9%
1.3
US
RB Global Inc
F:J1F
35.2
9%
3.9
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Spie SA
PAR:SPIE
16.7
15%
1.1
FR
Elis SA
PAR:ELIS
13.6
10%
1.4
DK
Iss A/S
CSE:ISS
10.5
7%
1.5
US
I
IAA Inc
F:3NI
18.7
N/A N/A