Link Net Tbk PT
IDX:LINK

Watchlist Manager
Link Net Tbk PT Logo
Link Net Tbk PT
IDX:LINK
Watchlist
Price: 3 850 IDR -4.7% Market Closed
Market Cap: 11T IDR

Relative Value

The Relative Value of one LINK stock under the Base Case scenario is 3 007.42 IDR. Compared to the current market price of 3 850 IDR, Link Net Tbk PT is Overvalued by 22%.

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.

LINK Relative Value
Base Case
3 007.42 IDR
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
33
Median 3Y
1.3
Median 5Y
1.8
Industry
1.5
vs History
vs Industry
34
Median 3Y
-5
Median 5Y
6.4
Industry
16.9
vs History
0
vs Industry
59
Median 3Y
2.7
Median 5Y
3.3
Industry
6.4
vs History
vs Industry
32
Median 3Y
3.5
Median 5Y
5.6
Industry
15.6
vs History
0
vs Industry
63
Median 3Y
1
Median 5Y
1.2
Industry
2.1
vs History
1
vs Industry
21
Median 3Y
3.1
Median 5Y
3.1
Industry
2.1
vs History
vs Industry
58
Median 3Y
0
Median 5Y
3.1
Industry
4
vs History
vs Industry
4
Median 3Y
-7.7
Median 5Y
8
Industry
8.1
vs History
vs Industry
6
Median 3Y
-7.7
Median 5Y
8
Industry
13.1
vs History
0
vs Industry
52
Median 3Y
5.5
Median 5Y
5.8
Industry
8.6
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-13.6
Industry
15.4
vs History
33
vs Industry
57
Median 3Y
0.9
Median 5Y
1
Industry
1.2

Multiples Across Competitors

LINK Competitors Multiples
Link Net 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
Link Net Tbk PT
IDX:LINK
10.6T IDR 3.2 -7.5 -17.4 -17.4
US
EchoStar Corp
NASDAQ:SATS
29B USD 1.9 -2.2 35.9 -89.4
US
AST SpaceMobile Inc
NASDAQ:ASTS
23.9B USD 1 290.2 -78.7 -97 -82.1
US
Lumen Technologies Inc
NYSE:LUMN
8B USD 0.6 -4.8 7.7 136.3
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
124.8T IDR 78.4 107.1 443.2 443.2
US
Globalstar Inc
AMEX:GSAT
7.3B USD 28 -148.7 74.3 736
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.2 -103.6
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.2 5.7 6.8
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.2B MYR 5.8 23.2 17.7 17.7
NZ
Chorus Ltd
NZX:CNU
4B NZD 3.9 997.9 32.9 32.9
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
ID
Link Net Tbk PT
IDX:LINK
Average P/E: 242.5
Negative Multiple: -7.5
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.2 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -78.7 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.8 N/A N/A
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
107.1
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -148.7 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.2
9%
2.4
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.2
13%
1.8
NZ
Chorus Ltd
NZX:CNU
997.9
199%
5
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Link Net Tbk PT
IDX:LINK
Average EV/EBITDA: 79.9
Negative Multiple: -17.4
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
35.9
7%
5.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -97 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.7
1%
7.7
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
443.2
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
74.3
30%
2.5
UK
Liberty Global PLC
NASDAQ:LBTYA
64.2
9%
7.1
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.7
-9%
N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.7
21%
0.8
NZ
Chorus Ltd
NZX:CNU
32.9
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Link Net Tbk PT
IDX:LINK
Average EV/EBIT: 201.5
Negative Multiple: -17.4
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -89.4 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -82.1 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
136.3
11%
12.4
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
443.2
N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
736
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -103.6 N/A N/A
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.8
N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.7
9%
2
NZ
Chorus Ltd
NZX:CNU
32.9
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A