LAPD Relative Valuation - Leyand International Tbk PT

Watchlist Manager

Watchlist

Price: 97 IDR Market Closed

Market Cap: Rp384.7B

Relative Value

The Relative Value of one LAPD stock under the Base Case scenario is 30.86 IDR. Compared to the current market price of 97 IDR, Leyand International Tbk PT is Overvalued by 68%.

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?

LAPD Relative Value

Base Case

Overvaluation 68%

Relative Value

Price

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	L	Leyand International Tbk PT IDX:LAPD	384.7B IDR	1.4	-32.9	140.9	140.9
US		Vistra Corp NYSE:VST	53.8B USD	3.1	56.4	14.1	33.9
SA		ACWA Power Co SAU:2082	184.5B SAR	25.9	103.5	73.8	94.7
IN		NTPC Ltd NSE:NTPC	3.7T INR	2	15.3	10	15.2
CN		CGN Power Co Ltd SZSE:003816	209.1B CNY	2.5	22.2	17.2	17.2
IN		Adani Power Ltd NSE:ADANIPOWER	2.7T INR	4.9	23.4	14.7	19.1
CN		China National Nuclear Power Co Ltd SSE:601985	181.6B CNY	2.2	21.1	20.7	20.7
TH	G	Gulf Energy Development PCL SET:GULF	836.6B THB	6.9	39.1	44.6	53.3
DE		Uniper SE XETRA:UN0	14.2B EUR	0.2	-44.3	3.4	9.8
CN		SDIC Power Holdings Co Ltd SSE:600886	110.3B CNY	2	16.9	13	13
CN		Huaneng Power International Inc SSE:600011	105.7B CNY	0.5	9.1	11.7	11.7

				Revenue Growth	P/S to Growth
ID	L	Leyand International Tbk PT IDX:LAPD	Average P/S: 4.7 1.4	N/A	N/A
US		Vistra Corp NYSE:VST	3.1	13%	0.2
SA		ACWA Power Co SAU:2082	25.9	27%	1
IN		NTPC Ltd NSE:NTPC	2	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	2.5	4%	0.6
IN		Adani Power Ltd NSE:ADANIPOWER	4.9	11%	0.4
CN		China National Nuclear Power Co Ltd SSE:601985	2.2	9%	0.2
TH	G	Gulf Energy Development PCL SET:GULF	6.9	7%	1
DE		Uniper SE XETRA:UN0	0.2	3%	0.1
CN		SDIC Power Holdings Co Ltd SSE:600886	2	2%	1
CN		Huaneng Power International Inc SSE:600011	0.5	-1%	N/A

				Earnings Growth	PEG
ID	L	Leyand International Tbk PT IDX:LAPD	Average P/E: 34.1 Negative Multiple: -32.9	N/A	N/A
US		Vistra Corp NYSE:VST	56.4	15%	3.8
SA		ACWA Power Co SAU:2082	103.5	28%	3.7
IN		NTPC Ltd NSE:NTPC	15.3	6%	2.5
CN		CGN Power Co Ltd SZSE:003816	22.2	2%	11.1
IN		Adani Power Ltd NSE:ADANIPOWER	23.4	8%	2.9
CN		China National Nuclear Power Co Ltd SSE:601985	21.1	6%	3.5
TH	G	Gulf Energy Development PCL SET:GULF	39.1	20%	2
DE		Uniper SE XETRA:UN0	Negative Multiple: -44.3	26%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	16.9	7%	2.4
CN		Huaneng Power International Inc SSE:600011	9.1	19%	0.5

				EBITDA Growth	EV/EBITDA to Growth
ID	L	Leyand International Tbk PT IDX:LAPD	Average EV/EBITDA: 33.1 140.9	N/A	N/A
US		Vistra Corp NYSE:VST	14.1	7%	2
SA		ACWA Power Co SAU:2082	73.8	51%	1.4
IN		NTPC Ltd NSE:NTPC	10	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	17.2	21%	0.8
IN		Adani Power Ltd NSE:ADANIPOWER	14.7	12%	1.2
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	29%	0.7
TH	G	Gulf Energy Development PCL SET:GULF	44.6	11%	4.1
DE		Uniper SE XETRA:UN0	3.4	-30%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13	28%	0.5
CN		Huaneng Power International Inc SSE:600011	11.7	37%	0.3

				EBIT Growth	EV/EBIT to Growth
ID	L	Leyand International Tbk PT IDX:LAPD	Average EV/EBIT: 39.1 140.9	N/A	N/A
US		Vistra Corp NYSE:VST	33.9	12%	2.8
SA		ACWA Power Co SAU:2082	94.7	58%	1.6
IN		NTPC Ltd NSE:NTPC	15.2	9%	1.7
CN		CGN Power Co Ltd SZSE:003816	17.2	1%	17.2
IN		Adani Power Ltd NSE:ADANIPOWER	19.1	12%	1.6
CN		China National Nuclear Power Co Ltd SSE:601985	20.7	7%	3
TH	G	Gulf Energy Development PCL SET:GULF	53.3	10%	5.3
DE		Uniper SE XETRA:UN0	9.8	-33%	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13	1%	13
CN		Huaneng Power International Inc SSE:600011	11.7	4%	2.9

Leyand International Tbk PT
IDX:LAPD

Relative Value

Valuation Multiples

Multiples Across Competitors

LAPD Competitors Multiples
Leyand International Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Leyand International Tbk PT IDX:LAPD

Relative Value

Valuation Multiples

Multiples Across Competitors

LAPD Competitors Multiples Leyand International Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Leyand International Tbk PT
IDX:LAPD

LAPD Competitors Multiples
Leyand International Tbk PT Competitors