Multi Prima Sejahtera Tbk PT
IDX:LPIN

Watchlist Manager
Multi Prima Sejahtera Tbk PT Logo
Multi Prima Sejahtera Tbk PT
IDX:LPIN
Watchlist
Price: 438 IDR
Market Cap: Rp186.2B

Relative Value

The Relative Value of one LPIN stock under the Base Case scenario is 329.03 IDR. Compared to the current market price of 438 IDR, Multi Prima Sejahtera Tbk PT is Overvalued by 25%.

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.

LPIN Relative Value
Base Case
329.03 IDR
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

LPIN Competitors Multiples
Multi Prima Sejahtera 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
Multi Prima Sejahtera Tbk PT
IDX:LPIN
186.2B IDR 1.1 6.1 5.5 5.5
JP
Niterra Co Ltd
XMUN:NGK
4.6B EUR 1.3 9 870.1 1 144.2
DE
Aumovio Se
XETRA:AMV0
4.3B EUR 0.2 -14.6 2 11.3
US
Atmus Filtration Technologies Inc
NYSE:ATMU
4.5B USD 2.6 22.7 17.4 19.4
IT
Brembo NV
F:Y8O
3.3B EUR 0.6 10.1 5.2 8.1
IN
Endurance Technologies Ltd
BSE:540153
336.9B INR 2.6 37.3 18.5 29.1
FR
Forvia SE
PAR:FRVIA
2.8B EUR 0.1 -6.1 2.5 6.6
IN
TVS Holdings Ltd
NSE:TVSHLTD
290.8B INR 0.7 20.3 68.6 -155.7
CN
WeRide Inc
NASDAQ:WRD
3B USD 51.1 -8.6 -47.4 -45.4
US
Phinia Inc
NYSE:PHIN
2.7B USD 0.8 29.8 7 10.4
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
18.1B CNY 2.8 -58.3 -57.6 -57.6
P/E Multiple
Earnings Growth PEG
ID
Multi Prima Sejahtera Tbk PT
IDX:LPIN
Average P/E: 19.3
6.1
N/A N/A
JP
N
Niterra Co Ltd
XMUN:NGK
9
10%
0.9
DE
A
Aumovio Se
XETRA:AMV0
Negative Multiple: -14.6 N/A N/A
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
22.7
12%
1.9
IT
B
Brembo NV
F:Y8O
10.1
4%
2.5
IN
E
Endurance Technologies Ltd
BSE:540153
37.3
20%
1.9
FR
Forvia SE
PAR:FRVIA
Negative Multiple: -6.1 N/A N/A
IN
TVS Holdings Ltd
NSE:TVSHLTD
20.3
N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -8.6 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
29.8
47%
0.6
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -58.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Multi Prima Sejahtera Tbk PT
IDX:LPIN
Average EV/EBITDA: 110.8
5.5
N/A N/A
JP
N
Niterra Co Ltd
XMUN:NGK
870.1
8%
108.8
DE
A
Aumovio Se
XETRA:AMV0
2
11%
0.2
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
17.4
18%
1
IT
B
Brembo NV
F:Y8O
5.2
3%
1.7
IN
E
Endurance Technologies Ltd
BSE:540153
18.5
19%
1
FR
Forvia SE
PAR:FRVIA
2.5
5%
0.5
IN
TVS Holdings Ltd
NSE:TVSHLTD
68.6
N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -47.4 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
7
4%
1.8
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -57.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Multi Prima Sejahtera Tbk PT
IDX:LPIN
Average EV/EBIT: 154.3
5.5
N/A N/A
JP
N
Niterra Co Ltd
XMUN:NGK
1 144.2
N/A N/A
DE
A
Aumovio Se
XETRA:AMV0
11.3
55%
0.2
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
19.4
18%
1.1
IT
B
Brembo NV
F:Y8O
8.1
3%
2.7
IN
E
Endurance Technologies Ltd
BSE:540153
29.1
22%
1.3
FR
Forvia SE
PAR:FRVIA
6.6
10%
0.7
IN
TVS Holdings Ltd
NSE:TVSHLTD
Negative Multiple: -155.7 N/A N/A
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -45.4 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
10.4
7%
1.5
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -57.6 N/A N/A