Lion Metal Works Tbk PT
IDX:LION

Watchlist Manager
Lion Metal Works Tbk PT Logo
Lion Metal Works Tbk PT
IDX:LION
Watchlist
Price: 460 IDR 3.14% Market Closed
Market Cap: 239.3B IDR

Relative Value

The Relative Value of one LION stock under the Base Case scenario is hidden IDR. Compared to the current market price of 460 IDR, Lion Metal Works 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.

LION Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
vs Industry
12
Median 3Y
-12.2
Median 5Y
-12.6
Industry
16.8
vs History
26
vs Industry
64
Median 3Y
5.2
Median 5Y
2.8
Industry
10.1
vs History
vs Industry
46
Median 3Y
3.6
Median 5Y
3.2
Industry
16.8
vs History
49
vs Industry
80
Median 3Y
0.5
Median 5Y
0.5
Industry
1.7
vs History
73
vs Industry
80
Median 3Y
0.5
Median 5Y
0.3
Industry
1.5
vs History
58
vs Industry
76
Median 3Y
1.5
Median 5Y
1.1
Industry
4.3
vs History
vs Industry
0
Median 3Y
8.3
Median 5Y
6
Industry
8.6
vs History
vs Industry
0
Median 3Y
8.3
Median 5Y
6
Industry
12.7
vs History
41
vs Industry
66
Median 3Y
2.8
Median 5Y
2.2
Industry
10.8
vs History
22
vs Industry
52
Median 3Y
2.3
Median 5Y
1.3
Industry
15
vs History
58
vs Industry
84
Median 3Y
0.3
Median 5Y
0.2
Industry
1.2

Multiples Across Competitors

LION Competitors Multiples
Lion Metal Works 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
Lion Metal Works Tbk PT
IDX:LION
239.3B IDR 0.6 -13.4 -5.4 -5.4
US
MSA Safety Inc
NYSE:MSA
6.6B USD 3.6 23.7 15.3 18
CN
Shanghai M&G Stationery Inc
SSE:603899
25.1B CNY 1 19 13.1 13.1
US
HNI Corp
NYSE:HNI
3.1B USD 1.2 21.5 10.3 15
FR
Societe BIC SA
PAR:BB
2.2B EUR 0.8 8.6 3.7 5.3
JP
Kokuyo Co Ltd
TSE:7984
387.8B JPY 1.1 17.5 8.3 10.9
US
Steelcase Inc
NYSE:SCS
1.9B USD 0.6 20.1 8.9 13.4
US
Interface Inc
NASDAQ:TILE
1.7B USD 1.2 14.7 8.9 11.4
US
Pitney Bowes Inc
NYSE:PBI
1.7B USD 0.9 20.5 9.4 13.7
JP
Okamura Corp
TSE:7994
222.9B JPY 0.7 10.4 7.1 9.2
US
MillerKnoll Inc
NASDAQ:MLKN
1.3B USD 0.3 -49.9 13.7 32.5
P/E Multiple
Earnings Growth PEG
ID
Lion Metal Works Tbk PT
IDX:LION
Average P/E: 17.3
Negative Multiple: -13.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
23.7
9%
2.6
CN
Shanghai M&G Stationery Inc
SSE:603899
19
8%
2.4
US
HNI Corp
NYSE:HNI
21.5
16%
1.3
FR
Societe BIC SA
PAR:BB
8.6
3%
2.9
JP
Kokuyo Co Ltd
TSE:7984
17.5
6%
2.9
US
Steelcase Inc
NYSE:SCS
20.1
8%
2.5
US
Interface Inc
NASDAQ:TILE
14.7
16%
0.9
US
Pitney Bowes Inc
NYSE:PBI
20.5
N/A N/A
JP
Okamura Corp
TSE:7994
10.4
6%
1.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
Negative Multiple: -49.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Lion Metal Works Tbk PT
IDX:LION
Average EV/EBITDA: 9.9
Negative Multiple: -5.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
15.3
5%
3.1
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
15%
0.9
US
HNI Corp
NYSE:HNI
10.3
21%
0.5
FR
Societe BIC SA
PAR:BB
3.7
0%
N/A
JP
Kokuyo Co Ltd
TSE:7984
8.3
11%
0.8
US
Steelcase Inc
NYSE:SCS
8.9
7%
1.3
US
Interface Inc
NASDAQ:TILE
8.9
12%
0.7
US
Pitney Bowes Inc
NYSE:PBI
9.4
31%
0.3
JP
Okamura Corp
TSE:7994
7.1
10%
0.7
US
M
MillerKnoll Inc
NASDAQ:MLKN
13.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Lion Metal Works Tbk PT
IDX:LION
Average EV/EBIT: 14.2
Negative Multiple: -5.4
N/A N/A
US
MSA Safety Inc
NYSE:MSA
18
6%
3
CN
Shanghai M&G Stationery Inc
SSE:603899
13.1
7%
1.9
US
HNI Corp
NYSE:HNI
15
11%
1.4
FR
Societe BIC SA
PAR:BB
5.3
-1%
N/A
JP
Kokuyo Co Ltd
TSE:7984
10.9
N/A N/A
US
Steelcase Inc
NYSE:SCS
13.4
9%
1.5
US
Interface Inc
NASDAQ:TILE
11.4
16%
0.7
US
Pitney Bowes Inc
NYSE:PBI
13.7
46%
0.3
JP
Okamura Corp
TSE:7994
9.2
N/A N/A
US
M
MillerKnoll Inc
NASDAQ:MLKN
32.5
N/A N/A