MNC Land Tbk PT
IDX:KPIG

Watchlist Manager
MNC Land Tbk PT Logo
MNC Land Tbk PT
IDX:KPIG
Watchlist
Price: 135 IDR Market Closed
Market Cap: 13.2T IDR

Relative Value

The Relative Value of one KPIG stock under the Base Case scenario is 176.81 IDR. Compared to the current market price of 135 IDR, MNC Land Tbk PT is Undervalued by 24%.

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.

KPIG Relative Value
Base Case
176.81 IDR
Undervaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
27
Median 3Y
5.6
Median 5Y
8.2
Industry
3.9
vs History
77
vs Industry
28
Median 3Y
20.6
Median 5Y
27.5
Industry
16.4
vs History
55
vs Industry
8
Median 3Y
49.5
Median 5Y
20
Industry
11.3
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-15.3
Industry
12.9
vs History
19
vs Industry
71
Median 3Y
0.3
Median 5Y
0.4
Industry
0.9
vs History
87
vs Industry
37
Median 3Y
7.8
Median 5Y
9.9
Industry
6.9
vs History
96
vs Industry
14
Median 3Y
21.7
Median 5Y
31.9
Industry
12.5
vs History
65
vs Industry
4
Median 3Y
75.2
Median 5Y
53
Industry
15.9
vs History
65
vs Industry
4
Median 3Y
75.2
Median 5Y
53
Industry
19.2
vs History
55
vs Industry
11
Median 3Y
57.5
Median 5Y
24.1
Industry
18.5
vs History
vs Industry
Median 3Y
-12.2
Median 5Y
-12.3
Industry
20.5
vs History
17
vs Industry
69
Median 3Y
0.3
Median 5Y
0.4
Industry
0.8

Multiples Across Competitors

KPIG Competitors Multiples
MNC Land Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
MNC Land Tbk PT
IDX:KPIG
13.2T IDR 5.1 18.3 23.4 23.4
DE
Vonovia SE
XETRA:VNA
22B EUR 4.2 7.8 22.5 27.4
HK
Swire Properties Ltd
HKEX:1972
123B HKD 7.7 -32.7 19.5 19.5
BM
Hongkong Land Holdings Ltd
SGX:H78
13.9B USD 7.8 -42 25.4 25.9
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
101.2B HKD 5.2 24.5 17 17
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
90.3B CNY 5 21.5 18.2 18.2
IL
Azrieli Group Ltd
TASE:AZRG
39.7B ILS 6.6 15.1 17.2 17.3
CH
Swiss Prime Site AG
SIX:SPSN
9.5B CHF 15.3 26.4 33.7 34.3
PH
SM Prime Holdings Inc
XPHS:SMPH
663.5B PHP 4.6 13.5 10.7 13
SG
Capitaland Investment Ltd
SGX:9CI
13.2B SGD 5.3 30.4 25.9 32
DE
Deutsche Wohnen SE
XETRA:DWNI
8.7B EUR 4.4 -19.3 17.4 29.6