Kimia Farma Tbk PT
IDX:KAEF

Watchlist Manager
Kimia Farma Tbk PT Logo
Kimia Farma Tbk PT
IDX:KAEF
Watchlist
Price: 550 IDR 0.92% Market Closed
Market Cap: 3.1T IDR

Relative Value

The Relative Value of one KAEF stock under the Base Case scenario is hidden IDR. Compared to the current market price of 550 IDR, Kimia Farma 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.

KAEF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

KAEF Competitors Multiples
Kimia Farma 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
Kimia Farma Tbk PT
IDX:KAEF
3.1T IDR 0.3 -5.1 -16.4 -16.4
US
Eli Lilly and Co
NYSE:LLY
982.2B USD 16.5 53.4 35.8 38.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 5.8 -157.8 0.4 1.9
US
Johnson & Johnson
NYSE:JNJ
524.3B USD 5.7 20.8 17 22
CH
Roche Holding AG
SIX:ROG
273.4B CHF 4.5 29.1 12.4 14.4
UK
AstraZeneca PLC
LSE:AZN
208.3B GBP 0 0.3 0 0
CH
Novartis AG
SIX:NOVN
219B CHF 4.9 19.1 15.1 19.6
US
Merck & Co Inc
NYSE:MRK
270.2B USD 4.2 14.2 10.1 11.9
DK
Novo Nordisk A/S
CSE:NOVO B
1.7T DKK 5.5 16.7 11.6 13.5
IE
Endo International PLC
LSE:0Y5F
218B USD 94 -74.6 344.9 865
US
Pfizer Inc
NYSE:PFE
145.7B USD 2.3 14.7 7.5 10.2
P/E Multiple
Earnings Growth PEG
ID
Kimia Farma Tbk PT
IDX:KAEF
Average P/E: 21
Negative Multiple: -5.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
53.4
54%
1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -157.8 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
20.8
29%
0.7
CH
Roche Holding AG
SIX:ROG
29.1
29%
1
UK
AstraZeneca PLC
LSE:AZN
0.3
37%
0
CH
Novartis AG
SIX:NOVN
19.1
17%
1.1
US
Merck & Co Inc
NYSE:MRK
14.2
15%
0.9
DK
Novo Nordisk A/S
CSE:NOVO B
16.7
3%
5.6
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -74.6 N/A N/A
US
Pfizer Inc
NYSE:PFE
14.7
27%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Kimia Farma Tbk PT
IDX:KAEF
Average EV/EBITDA: 45.5
Negative Multiple: -16.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
35.8
34%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
0.4
36%
0
US
Johnson & Johnson
NYSE:JNJ
17
9%
1.9
CH
Roche Holding AG
SIX:ROG
12.4
5%
2.5
UK
AstraZeneca PLC
LSE:AZN
0
10%
0
CH
Novartis AG
SIX:NOVN
15.1
6%
2.5
US
Merck & Co Inc
NYSE:MRK
10.1
6%
1.7
DK
Novo Nordisk A/S
CSE:NOVO B
11.6
1%
11.6
IE
E
Endo International PLC
LSE:0Y5F
344.9
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
0%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Kimia Farma Tbk PT
IDX:KAEF
Average EV/EBIT: 99.7
Negative Multiple: -16.4
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
38.4
36%
1.1
UK
Dechra Pharmaceuticals PLC
LSE:DPH
1.9
98%
0
US
Johnson & Johnson
NYSE:JNJ
22
15%
1.5
CH
Roche Holding AG
SIX:ROG
14.4
6%
2.4
UK
AstraZeneca PLC
LSE:AZN
0
23%
0
CH
Novartis AG
SIX:NOVN
19.6
12%
1.6
US
Merck & Co Inc
NYSE:MRK
11.9
8%
1.5
DK
Novo Nordisk A/S
CSE:NOVO B
13.5
0%
N/A
IE
E
Endo International PLC
LSE:0Y5F
865
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.2
7%
1.5