KAYU Relative Valuation - Darmi Bersaudara Tbk PT

Watchlist Manager

Watchlist

Price: 18 IDR Market Closed

Market Cap: Rp12B

	Darmi Bersaudara Tbk PT IDX:KAYU	ID
	Bodhtree Consulting Ltd BSE:539122	IN
K	Kailuan Energy Chemical Co Ltd SSE:600997	CN
	Ebara Corp TSE:6361	JP

Multiples-Based Value

There is not enough data to reliably calculate the multiples-based value of KAYU.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

KAYU Multiples-Based Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID		Darmi Bersaudara Tbk PT IDX:KAYU	12B IDR	1.8	14.8	-10.5	-10.5
SE		Svenska Cellulosa SCA AB STO:SCA B	77.2B SEK	3.8	24.1	18.8	34
US		Louisiana-Pacific Corp NYSE:LPX	5.2B USD	1.9	34.9	12.7	19.8
CA		West Fraser Timber Co Ltd TSX:WFG	6.9B CAD	0.9	-5.5	64.6	-11.5
CN		Chengxin Lithium Group Co Ltd SZSE:002240	33.1B CNY	7.9	-36.3	-51	-51
CA		Stella-Jones Inc TSX:SJ	5.1B CAD	1.4	15	10.3	13.4
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	21.2B CNY	15	-195.6	-387.7	-387.7
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	12.5B CNY	1.4	17.1	17.6	17.6
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	156B INR	3.1	65.8	27	36.5
CA		Canfor Corp TSX:CFP	1.5B CAD	0.3	-1.9	-72.7	-5
ZA	Y	York Timber Holdings Ltd JSE:YRK	835.9m ZAR	0.4	2.6	8.4	28.8

				Revenue Growth	P/S to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average P/S: 3.4 1.8	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	3.8	4%	0.9
US		Louisiana-Pacific Corp NYSE:LPX	1.9	5%	0.4
CA		West Fraser Timber Co Ltd TSX:WFG	0.9	7%	0.1
CN		Chengxin Lithium Group Co Ltd SZSE:002240	7.9	31%	0.3
CA		Stella-Jones Inc TSX:SJ	1.4	6%	0.2
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	15	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	1.4	5%	0.3
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	3.1	16%	0.2
CA		Canfor Corp TSX:CFP	0.3	7%	0
ZA	Y	York Timber Holdings Ltd JSE:YRK	0.4	N/A	N/A

				Earnings Growth	PEG
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average P/E: 24.9 14.8	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	24.1	11%	2.2
US		Louisiana-Pacific Corp NYSE:LPX	34.9	37%	0.9
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -5.5	N/A	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -36.3	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	15	7%	2.1
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -195.6	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	17.1	18%	1
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	65.8	48%	1.4
CA		Canfor Corp TSX:CFP	Negative Multiple: -1.9	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	2.6	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average EV/EBITDA: 22.8 Negative Multiple: -10.5	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	18.8	18%	1
US		Louisiana-Pacific Corp NYSE:LPX	12.7	20%	0.6
CA		West Fraser Timber Co Ltd TSX:WFG	64.6	152%	0.4
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -51	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	10.3	6%	1.7
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -387.7	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	17.6	19%	0.9
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	27	29%	0.9
CA		Canfor Corp TSX:CFP	Negative Multiple: -72.7	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	8.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average EV/EBIT: 25 Negative Multiple: -10.5	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	34	29%	1.2
US		Louisiana-Pacific Corp NYSE:LPX	19.8	26%	0.8
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -11.5	N/A	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -51	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	13.4	7%	1.9
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -387.7	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	17.6	15%	1.2
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	36.5	34%	1.1
CA		Canfor Corp TSX:CFP	Negative Multiple: -5	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	28.8	N/A	N/A

Darmi Bersaudara Tbk PT
IDX:KAYU

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KAYU Competitors Multiples
Darmi Bersaudara Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Darmi Bersaudara Tbk PT IDX:KAYU

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KAYU Competitors Multiples Darmi Bersaudara Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Darmi Bersaudara Tbk PT
IDX:KAYU

KAYU Competitors Multiples
Darmi Bersaudara Tbk PT Competitors