MAYA Relative Valuation - Bank Mayapada Internasional Tbk PT

Watchlist Manager

Watchlist

Price: 189 IDR 0.53% Market Closed

Market Cap: Rp4.9T

	Bank Mayapada Internasional Tbk PT IDX:MAYA	ID
	Firefly Neuroscience Inc NASDAQ:AIFF	US
	Energy Focus Inc NASDAQ:EFOI	US

Multiples-Based Value

The Multiples-Based Value of one MAYA stock under the Base Case scenario is 172.41 IDR. Compared to the current market price of 189 IDR, Bank Mayapada Internasional Tbk PT is Overvalued by 9%.

Multiples-Based 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 Multiples-Based Value calculated?

MAYA Multiples-Based Value

Base Case

Overvaluation 9%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

P/B

Forward Multiples

			Market Cap	P/S	P/E	P/B
ID		Bank Mayapada Internasional Tbk PT IDX:MAYA	4.9T IDR	1.6	278.1	0.3
US		JPMorgan Chase & Co NYSE:JPM	762.6B USD	4.2	13.7	2.1
ZA	C	Capitec Bank Holdings Ltd JSE:CPI	493.5B ZAR	7.9	32.2	9.2
ZA	S	Standard Bank Group Ltd JSE:SBK	488.3B ZAR	1.7	9.9	1.7
CN		Industrial and Commercial Bank of China Ltd SSE:601398	2.6T CNY	3.1	7.5	0.6
CN		China Construction Bank Corp SSE:601939	2.5T CNY	3.2	7.4	0.7
US		Bank of America Corp NYSE:BAC	338.8B USD	3	11.7	1.1
CN		Agricultural Bank of China Ltd SSE:601288	2.3T CNY	3.1	8.3	0.7
UK		HSBC Holdings PLC LSE:HSBA	205.7B GBP	3.1	13.1	1.4
US		Wells Fargo & Co NYSE:WFC	238.7B USD	2.9	11.8	1.3
CN		Bank of China Ltd SSE:601988	1.6T CNY	2.4	7.4	0.5

				Revenue Growth	P/S to Growth
ID		Bank Mayapada Internasional Tbk PT IDX:MAYA	Average P/S: 3.3 1.6	N/A	N/A
US		JPMorgan Chase & Co NYSE:JPM	4.2	6%	0.7
ZA	C	Capitec Bank Holdings Ltd JSE:CPI	7.9	8%	1
ZA	S	Standard Bank Group Ltd JSE:SBK	1.7	N/A	N/A
CN		Industrial and Commercial Bank of China Ltd SSE:601398	3.1	2%	1.5
CN		China Construction Bank Corp SSE:601939	3.2	1%	3.2
US		Bank of America Corp NYSE:BAC	3	5%	0.6
CN		Agricultural Bank of China Ltd SSE:601288	3.1	1%	3.1
UK		HSBC Holdings PLC LSE:HSBA	3.1	-5%	N/A
US		Wells Fargo & Co NYSE:WFC	2.9	5%	0.6
CN		Bank of China Ltd SSE:601988	2.4	2%	1.2

				Earnings Growth	PEG
ID		Bank Mayapada Internasional Tbk PT IDX:MAYA	Average P/E: 36.5 278.1	N/A	N/A
US		JPMorgan Chase & Co NYSE:JPM	13.7	8%	1.7
ZA	C	Capitec Bank Holdings Ltd JSE:CPI	32.2	20%	1.6
ZA	S	Standard Bank Group Ltd JSE:SBK	9.9	N/A	N/A
CN		Industrial and Commercial Bank of China Ltd SSE:601398	7.5	3%	2.5
CN		China Construction Bank Corp SSE:601939	7.4	3%	2.5
US		Bank of America Corp NYSE:BAC	11.7	12%	1
CN		Agricultural Bank of China Ltd SSE:601288	8.3	5%	1.7
UK		HSBC Holdings PLC LSE:HSBA	13.1	17%	0.8
US		Wells Fargo & Co NYSE:WFC	11.8	11%	1.1
CN		Bank of China Ltd SSE:601988	7.4	1%	7.4


ID		Bank Mayapada Internasional Tbk PT IDX:MAYA	Average P/B: 1.8 0.3
US		JPMorgan Chase & Co NYSE:JPM	2.1
ZA	C	Capitec Bank Holdings Ltd JSE:CPI	9.2
ZA	S	Standard Bank Group Ltd JSE:SBK	1.7
CN		Industrial and Commercial Bank of China Ltd SSE:601398	0.6
CN		China Construction Bank Corp SSE:601939	0.7
US		Bank of America Corp NYSE:BAC	1.1
CN		Agricultural Bank of China Ltd SSE:601288	0.7
UK		HSBC Holdings PLC LSE:HSBA	1.4
US		Wells Fargo & Co NYSE:WFC	1.3
CN		Bank of China Ltd SSE:601988	0.5

Bank Mayapada Internasional Tbk PT
IDX:MAYA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAYA Competitors Multiples
Bank Mayapada Internasional Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bank Mayapada Internasional Tbk PT IDX:MAYA

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MAYA Competitors Multiples Bank Mayapada Internasional Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bank Mayapada Internasional Tbk PT
IDX:MAYA

MAYA Competitors Multiples
Bank Mayapada Internasional Tbk PT Competitors