Indopoly Swakarsa Industry Tbk PT
IDX:IPOL

Watchlist Manager
Indopoly Swakarsa Industry Tbk PT Logo
Indopoly Swakarsa Industry Tbk PT
IDX:IPOL
Watchlist
Price: 126 IDR 0.8% Market Closed
Market Cap: Rp811.9B

Relative Value

The Relative Value of one IPOL stock under the Base Case scenario is 175.82 IDR. Compared to the current market price of 126 IDR, Indopoly Swakarsa Industry Tbk PT is Undervalued by 28%.

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.

IPOL Relative Value
Base Case
175.82 IDR
Undervaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

IPOL Competitors Multiples
Indopoly Swakarsa Industry 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
Indopoly Swakarsa Industry Tbk PT
IDX:IPOL
811.9B IDR 0.2 47.3 18.3 18.3
CH
Amcor PLC
ASX:AMCDD
163.4B AUD 5.9 194.1 45.4 78
IE
Smurfit WestRock PLC
NYSE:SW
24B USD 0.8 34.3 7.6 16.4
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
8.2B CNY 5.7 28.9 25.4 25.4
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
6.3B CNY 3.6 27.3 25.3 25.3
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
12.1T IDR 1.5 -10.6 -33.5 -33.5
CN
ZRP Printing Group Co Ltd
SZSE:301223
3.9B CNY 1.3 23.5 17.2 17.2
CN
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
3.6B CNY 1.5 28.7 16 16
US
Eightco Holdings Inc
NASDAQ:OCTO
446.1m USD 11.2 -118 -111.9 -70.3
ID
PT Solusi Kemasan Digital Tbk
IDX:PACK
6.5T IDR 86.9 1 869.6 1 090.4 1 090.4
CN
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
2.6B CNY 1.5 366.9 -670 -670
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indopoly Swakarsa Industry Tbk PT
IDX:IPOL
Average EV/EBITDA: 155.7
18.3
N/A N/A
CH
Amcor PLC
ASX:AMCDD
45.4
28%
1.6
IE
Smurfit WestRock PLC
NYSE:SW
7.6
11%
0.7
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
25.4
N/A N/A
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
25.3
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -33.5 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
17.2
N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
16
26%
0.6
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -111.9 N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
1 090.4
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -670 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indopoly Swakarsa Industry Tbk PT
IDX:IPOL
Average EV/EBIT: 160.9
18.3
N/A N/A
CH
Amcor PLC
ASX:AMCDD
78
33%
2.4
IE
Smurfit WestRock PLC
NYSE:SW
16.4
19%
0.9
CN
Zhejiang Zhongxin Environmental Protection Technology Group Co Ltd
SSE:603091
25.4
N/A N/A
CN
Hefei Hengxin Life Science and Technology Co Ltd
SZSE:301501
25.3
N/A N/A
ID
Fajar Surya Wisesa Tbk PT
IDX:FASW
Negative Multiple: -33.5 N/A N/A
CN
Z
ZRP Printing Group Co Ltd
SZSE:301223
17.2
N/A N/A
CN
S
Shandong Newjf Technology Packaging Co Ltd
SZSE:301296
16
21%
0.8
US
E
Eightco Holdings Inc
NASDAQ:OCTO
Negative Multiple: -70.3 N/A N/A
ID
P
PT Solusi Kemasan Digital Tbk
IDX:PACK
1 090.4
N/A N/A
CN
F
Fujian Nanwang Environment Protection Scien-tech Co Ltd
SZSE:301355
Negative Multiple: -670 N/A N/A