KAYU Relative Valuation - Darmi Bersaudara Tbk PT

Watchlist Manager

Watchlist

Price: 18 IDR

Market Cap: Rp12B

Relative Value

There is not enough data to reliably calculate the relative value of KAYU.

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.

What is Relative Valuation?

How is Relative Value calculated?

KAYU Relative 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	81.4B SEK	4	25.4	19.5	35.2
US		Louisiana-Pacific Corp NYSE:LPX	6.6B USD	2.3	30.5	13.9	19.6
CA		West Fraser Timber Co Ltd TSX:WFG	7.9B CAD	1	-23.2	19.2	-22.1
CN		Chengxin Lithium Group Co Ltd SZSE:002240	31.2B CNY	7.5	-34.2	-48.4	-48.4
CA		Stella-Jones Inc TSX:SJ	5.4B CAD	1.5	15.9	10.8	13.9
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	22.4B CNY	15.9	-207.2	-411.5	-411.5
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	14.5B CNY	1.6	19.9	21	21
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	174.6B INR	3.6	75.9	31.8	43.7
CA		Canfor Corp TSX:CFP	1.8B CAD	0.3	-3.7	36.3	-7.4
ZA	Y	York Timber Holdings Ltd JSE:YRK	1B ZAR	0.5	3.3	9.8	33.7

				Revenue Growth	P/S to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average P/S: 3.6 1.8	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	4	5%	0.8
US		Louisiana-Pacific Corp NYSE:LPX	2.3	3%	0.8
CA		West Fraser Timber Co Ltd TSX:WFG	1	3%	0.3
CN		Chengxin Lithium Group Co Ltd SZSE:002240	7.5	29%	0.3
CA		Stella-Jones Inc TSX:SJ	1.5	5%	0.3
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	15.9	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	1.6	4%	0.4
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	3.6	16%	0.2
CA		Canfor Corp TSX:CFP	0.3	4%	0.1
ZA	Y	York Timber Holdings Ltd JSE:YRK	0.5	N/A	N/A

				Earnings Growth	PEG
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average P/E: 26.5 14.8	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	25.4	12%	2.1
US		Louisiana-Pacific Corp NYSE:LPX	30.5	-5%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -23.2	N/A	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -34.2	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	15.9	6%	2.6
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -207.2	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	19.9	18%	1.1
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	75.9	49%	1.5
CA		Canfor Corp TSX:CFP	Negative Multiple: -3.7	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	3.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average EV/EBITDA: 20.3 Negative Multiple: -10.5	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	19.5	22%	0.9
US		Louisiana-Pacific Corp NYSE:LPX	13.9	-1%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	19.2	16%	1.2
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -48.4	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	10.8	4%	2.7
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -411.5	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	21	19%	1.1
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	31.8	29%	1.1
CA		Canfor Corp TSX:CFP	36.3	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	9.8	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Darmi Bersaudara Tbk PT IDX:KAYU	Average EV/EBIT: 27.9 Negative Multiple: -10.5	N/A	N/A
SE		Svenska Cellulosa SCA AB STO:SCA B	35.2	32%	1.1
US		Louisiana-Pacific Corp NYSE:LPX	19.6	-4%	N/A
CA		West Fraser Timber Co Ltd TSX:WFG	Negative Multiple: -22.1	73%	N/A
CN		Chengxin Lithium Group Co Ltd SZSE:002240	Negative Multiple: -48.4	N/A	N/A
CA		Stella-Jones Inc TSX:SJ	13.9	3%	4.6
CN		Zhongfu Straits Pingtan Development Co Ltd SZSE:000592	Negative Multiple: -411.5	N/A	N/A
CN		Dehua TB New Decoration Material Co Ltd SZSE:002043	21	16%	1.3
IN	C	Century Plyboards (India) Ltd NSE:CENTURYPLY	43.7	32%	1.4
CA		Canfor Corp TSX:CFP	Negative Multiple: -7.4	N/A	N/A
ZA	Y	York Timber Holdings Ltd JSE:YRK	33.7	N/A	N/A

Darmi Bersaudara Tbk PT
IDX:KAYU

Relative 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

Relative 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