I

Island Concepts Indonesia Tbk PT
IDX:ICON

Watchlist Manager
Island Concepts Indonesia Tbk PT
IDX:ICON
Watchlist
Price: 94 IDR Market Closed
Market Cap: 102.4B IDR
Section:
 

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden IDR. Compared to the current market price of 94 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

Valuation Multiples

0.5
P/S
P/S
Price to Sales
0.5
vs History
74
vs Industry
91
Median 3Y
0.3
Median 5Y
0.3
Industry
1.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-10.1
Median 5Y
-10.1
Industry
17.3
More Details
4.9
P/OCF
P/OCF
Price to OCF
4.9
vs History
57
vs Industry
18
Median 3Y
2.5
Median 5Y
4.6
Industry
10.1
More Details
7.4
P/FCFE
P/FCFE
Price to FCFE
7.4
vs History
25
vs Industry
Median 3Y
-5
Median 5Y
-3.8
Industry
17
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
68
vs Industry
87
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
77
vs Industry
85
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
More Details
3.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.9
vs History
77
vs Industry
66
Median 3Y
2.1
Median 5Y
2.7
Industry
4.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-9.8
Industry
8.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-9.8
Industry
12.7
More Details
4.7
EV/OCF
EV/OCF
Enterprise Value to OCF
4.7
vs History
57
vs Industry
18
Median 3Y
2.3
Median 5Y
3.7
Industry
10.9
More Details
6.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.5
vs History
42
vs Industry
41
Median 3Y
-3.5
Median 5Y
2
Industry
15
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
69
vs Industry
87
Median 3Y
0.2
Median 5Y
0.2
Industry
1.2
More Details

Multiples Across Competitors

ICON Competitors Multiples
Island Concepts Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Island Concepts Indonesia Tbk PT
IDX:ICON
102.4B IDR 0.5 -21.6 -47.1 -47.1
US
Cintas Corp
NASDAQ:CTAS
77.2B USD 7.2 40.8 26.6 32
US
Copart Inc
NASDAQ:CPRT
38.6B USD 8.3 24.2 17.2 19.4
AU
Brambles Ltd
ASX:BXB
31B AUD 3.1 23.7 16.5 16.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.2B CAD 4.5 51.9 19.7 28.7
US
RB Global Inc
F:J1F
17.1B EUR 4.4 51.4 19.3 28.2
FR
Spie SA
PAR:SPIE
8.2B EUR 0.8 40.7 10.4 17.2
US
Aurora Innovation Inc
NASDAQ:AUR
9.2B USD 4 622.4 -11.5 -9.5 -9.3
FR
Elis SA
PAR:ELIS
5.8B EUR 1.2 15.5 5.4 13.8
DK
Iss A/S
CSE:ISS
38.5B DKK 0.5 14.1 7.4 10.1
US
IAA Inc
F:3NI
4.9B EUR 2.7 19.6 12.7 15.9
P/S Multiple
Revenue Growth P/S to Growth
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average P/S: 423.2
0.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
8.3
6%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4.5
5%
0.9
US
RB Global Inc
F:J1F
4.4
5%
0.9
FR
Spie SA
PAR:SPIE
0.8
6%
0.1
US
Aurora Innovation Inc
NASDAQ:AUR
4 622.4
N/A N/A
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: 31.3
Negative Multiple: -21.6 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
24.2
6%
4
AU
Brambles Ltd
ASX:BXB
23.7
10%
2.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
51.9
35%
1.5
US
RB Global Inc
F:J1F
51.4
35%
1.5
FR
Spie SA
PAR:SPIE
40.7
28%
1.5
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -11.5 N/A N/A
FR
Elis SA
PAR:ELIS
15.5
15%
1
DK
Iss A/S
CSE:ISS
14.1
13%
1.1
US
I
IAA Inc
F:3NI
19.6
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: 15
Negative Multiple: -47.1 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
17.2
7%
2.5
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
19.7
11%
1.8
US
RB Global Inc
F:J1F
19.3
11%
1.8
FR
Spie SA
PAR:SPIE
10.4
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.5 N/A N/A
FR
Elis SA
PAR:ELIS
5.4
6%
0.9
DK
Iss A/S
CSE:ISS
7.4
6%
1.2
US
I
IAA Inc
F:3NI
12.7
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: 20.2
Negative Multiple: -47.1 		N/A N/A
US
Cintas Corp
NASDAQ:CTAS
32
11%
2.9
US
Copart Inc
NASDAQ:CPRT
19.4
7%
2.8
AU
Brambles Ltd
ASX:BXB
16.5
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
28.7
9%
3.2
US
RB Global Inc
F:J1F
28.2
9%
3.1
FR
Spie SA
PAR:SPIE
17.2
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -9.3 N/A N/A
FR
Elis SA
PAR:ELIS
13.8
10%
1.4
DK
Iss A/S
CSE:ISS
10.1
7%
1.4
US
I
IAA Inc
F:3NI
15.9
N/A N/A

See Also

Summary
ICON intrinsic value, competitors valuation, and company profile.
DCF Valuation
ICON stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ICON stock valuation using valuation multiples.
Wall Street Estimates
ICON price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ICON stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 309,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.