Indah Kiat Pulp & Paper Tbk PT
IDX:INKP

Watchlist Manager
Indah Kiat Pulp & Paper Tbk PT Logo
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
Watchlist
Price: 9 500 IDR 5.85%
Market Cap: Rp52T

Relative Value

The Relative Value of one INKP stock under the Base Case scenario is 9 886.63 IDR. Compared to the current market price of 9 500 IDR, Indah Kiat Pulp & Paper Tbk PT is Undervalued by 4%.

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.

INKP Relative Value
Base Case
9 886.63 IDR
Undervaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

INKP Competitors Multiples
Indah Kiat Pulp & Paper 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
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
52T IDR 1 5.7 6.5 6.5
FI
UPM-Kymmene Oyj
OMXH:UPM
13.2B EUR 1.4 27.6 13.9 28.6
BR
Suzano SA
BOVESPA:SUZB3
63.2B BRL 1.3 4.7 6.4 13.7
ZA
Sappi Ltd
JSE:SAP
10.2B ZAR 0.1 -2.3 7.6 -20.5
FI
Stora Enso Oyj
OMXH:STERV
7.6B EUR 0.8 10.9 13.2 35.5
CN
Shandong Sun Paper Co Ltd
SZSE:002078
43B CNY 1.1 13.7 13.9 13.9
JP
Oji Holdings Corp
TSE:3861
887.9B JPY 0.5 33 11.1 40.2
SE
Holmen AB
STO:HOLM B
51.1B SEK 2.3 17.5 14 22.7
UK
Mondi PLC
LSE:MNDI
3.6B GBP 0.5 24.8 6.3 12.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
34.5B HKD 0.4 9.1 9.1 15.1
CL
Empresas CMPC SA
SGO:CMPC
3.2T CLP 0.5 18.4 113.3 113.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
Average EV/EBITDA: 19.6
6.5
28%
0.2
FI
UPM-Kymmene Oyj
OMXH:UPM
13.9
21%
0.7
BR
Suzano SA
BOVESPA:SUZB3
6.4
11%
0.6
ZA
S
Sappi Ltd
JSE:SAP
7.6
18%
0.4
FI
S
Stora Enso Oyj
OMXH:STERV
13.2
29%
0.5
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.9
25%
0.6
JP
Oji Holdings Corp
TSE:3861
11.1
5%
2.2
SE
Holmen AB
STO:HOLM B
14
10%
1.4
UK
Mondi PLC
LSE:MNDI
6.3
10%
0.6
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
9.1
15%
0.6
CL
E
Empresas CMPC SA
SGO:CMPC
113.3
173%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
Average EV/EBIT: 30.2
6.5
16%
0.4
FI
UPM-Kymmene Oyj
OMXH:UPM
28.6
38%
0.8
BR
Suzano SA
BOVESPA:SUZB3
13.7
16%
0.9
ZA
S
Sappi Ltd
JSE:SAP
Negative Multiple: -20.5
118%
N/A
FI
S
Stora Enso Oyj
OMXH:STERV
35.5
53%
0.7
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.9
5%
2.8
JP
Oji Holdings Corp
TSE:3861
40.2
N/A N/A
SE
Holmen AB
STO:HOLM B
22.7
15%
1.5
UK
Mondi PLC
LSE:MNDI
12.8
17%
0.8
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
15.1
21%
0.7
CL
E
Empresas CMPC SA
SGO:CMPC
113.3
127%
0.9
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