I

Island Concepts Indonesia Tbk PT
IDX:ICON

Watchlist Manager
Island Concepts Indonesia Tbk PT
IDX:ICON
Watchlist
Price: 105 IDR -4.55% Market Closed
Market Cap: Rp114.4B

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden IDR. Compared to the current market price of 105 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
114.4B IDR 0.5 -24.2 -52.9 -52.9
US
Cintas Corp
NASDAQ:CTAS
77.3B USD 7.2 40.8 26.5 31.9
US
Copart Inc
NASDAQ:CPRT
32.9B USD 7.1 21.2 14.6 16.5
AU
Brambles Ltd
ASX:BXB
30B AUD 3.1 22.3 16.5 16.5
US
RB Global Inc
F:J1F
16.3B EUR 4.1 49.8 17.2 28.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
24.8B CAD 4 47.9 16.6 27.4
FR
Spie SA
PAR:SPIE
7.9B EUR 0.8 44.5 8.5 15
US
Aurora Innovation Inc
NASDAQ:AUR
8.2B USD 2 768.8 -10.2 -8.1 -7.8
FR
Elis SA
PAR:ELIS
6B EUR 1.3 16.1 5.6 14.1
US
VSE Corp
NASDAQ:VSEC
5.9B USD 5.1 510.3 48.6 70.1
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16.1
P/S Multiple
Revenue Growth P/S to Growth
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average P/S: 255
0.5
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
7.2
8%
0.9
US
Copart Inc
NASDAQ:CPRT
7.1
5%
1.4
AU
Brambles Ltd
ASX:BXB
3.1
6%
0.5
US
RB Global Inc
F:J1F
4.1
10%
0.4
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
4
10%
0.4
FR
Spie SA
PAR:SPIE
0.8
5%
0.2
US
Aurora Innovation Inc
NASDAQ:AUR
2 768.8
513%
5.4
FR
Elis SA
PAR:ELIS
1.3
5%
0.3
US
VSE Corp
NASDAQ:VSEC
5.1
18%
0.3
US
I
IAA Inc
F:3NI
2.8
N/A N/A
P/E Multiple
Earnings Growth PEG
ID
I
Island Concepts Indonesia Tbk PT
IDX:ICON
Average P/E: 85.8
Negative Multiple: -24.2
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
40.8
11%
3.7
US
Copart Inc
NASDAQ:CPRT
21.2
5%
4.2
AU
Brambles Ltd
ASX:BXB
22.3
10%
2.2
US
RB Global Inc
F:J1F
49.8
48%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
47.9
48%
1
FR
Spie SA
PAR:SPIE
44.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.2 N/A N/A
FR
Elis SA
PAR:ELIS
16.1
14%
1.2
US
VSE Corp
NASDAQ:VSEC
510.3
108%
4.7
US
I
IAA Inc
F:3NI
19.8
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: 18.5
Negative Multiple: -52.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
26.5
10%
2.6
US
Copart Inc
NASDAQ:CPRT
14.6
5%
2.9
AU
Brambles Ltd
ASX:BXB
16.5
27%
0.6
US
RB Global Inc
F:J1F
17.2
17%
1
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
16.6
17%
1
FR
Spie SA
PAR:SPIE
8.5
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.1 N/A N/A
FR
Elis SA
PAR:ELIS
5.6
6%
0.9
US
VSE Corp
NASDAQ:VSEC
48.6
39%
1.2
US
I
IAA Inc
F:3NI
12.8
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: 26.2
Negative Multiple: -52.9
N/A N/A
US
Cintas Corp
NASDAQ:CTAS
31.9
10%
3.2
US
Copart Inc
NASDAQ:CPRT
16.5
5%
3.3
AU
Brambles Ltd
ASX:BXB
16.5
10%
1.6
US
RB Global Inc
F:J1F
28.4
24%
1.2
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.4
24%
1.1
FR
Spie SA
PAR:SPIE
15
N/A N/A
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -7.8 N/A N/A
FR
Elis SA
PAR:ELIS
14.1
10%
1.4
US
VSE Corp
NASDAQ:VSEC
70.1
26%
2.7
US
I
IAA Inc
F:3NI
16.1
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett