L

Leyand International Tbk PT
IDX:LAPD

Watchlist Manager
Leyand International Tbk PT
IDX:LAPD
Watchlist
Price: 170 IDR 1.19% Market Closed
Market Cap: 674.3B IDR

Relative Value

The Relative Value of one LAPD stock under the Base Case scenario is hidden IDR. Compared to the current market price of 170 IDR, Leyand International 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.

LAPD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
vs History
vs Industry
76
Median 3Y
-6.7
Median 5Y
-3.6
Industry
15.2
vs History
vs Industry
46
Median 3Y
-7.9
Median 5Y
-27.9
Industry
7.4
vs History
vs Industry
55
Median 3Y
-142.7
Median 5Y
-20.5
Industry
14.6
vs History
vs Industry
Median 3Y
-4.6
Median 5Y
-1.5
Industry
1.4
vs History
30
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
2.9
vs History
7
vs Industry
14
Median 3Y
11.8
Median 5Y
-4.4
Industry
7.8
vs History
4
vs Industry
Median 3Y
-23.6
Median 5Y
-6.1
Industry
10.7
vs History
4
vs Industry
Median 3Y
-23.6
Median 5Y
-6.1
Industry
15.3
vs History
vs Industry
51
Median 3Y
-9.2
Median 5Y
-27.8
Industry
11.3
vs History
vs Industry
33
Median 3Y
-9.2
Median 5Y
-27.8
Industry
17
vs History
4
vs Industry
54
Median 3Y
0.6
Median 5Y
-1.2
Industry
0.9

Multiples Across Competitors

LAPD Competitors Multiples
Leyand International 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
Leyand International Tbk PT
IDX:LAPD
674.3B IDR 2.5 -57.6 236.7 236.7
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
54.8B USD 3.2 57 14.2 34.2
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13.2 9.1 13.8
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.8 14.5 18.6
CN
CGN Power Co Ltd
SZSE:003816
194.9B CNY 2.3 20.7 16.6 16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
180.4B CNY 2.2 20.9 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
631.2B THB 5.2 29.5 35.2 43.1
US
Talen Energy Corp
NASDAQ:TLN
17.6B USD 7.6 77.7 32.2 81.8
CN
Huaneng Power International Inc
SSE:600011
113.1B CNY 0.5 9.7 12.7 12.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
L
Leyand International Tbk PT
IDX:LAPD
Average EV/EBITDA: 46.6
236.7
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.2
5%
2.8
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9.1
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.5
13%
1.1
CN
CGN Power Co Ltd
SZSE:003816
16.6
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
35.2
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
32.2
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.7
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
L
Leyand International Tbk PT
IDX:LAPD
Average EV/EBIT: 57.3
236.7
N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.2
10%
3.4
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.8
11%
1.3
IN
Adani Power Ltd
NSE:ADANIPOWER
18.6
12%
1.5
CN
CGN Power Co Ltd
SZSE:003816
16.6
1%
16.6
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
43.1
15%
2.9
US
Talen Energy Corp
NASDAQ:TLN
81.8
108%
0.8
CN
Huaneng Power International Inc
SSE:600011
12.7
7%
1.8