MCOL Relative Valuation - Prima Andalan Mandiri Tbk PT

Watchlist Manager

Watchlist

Price: 4 110 IDR 2.75%

Market Cap: Rp14.6T

	Prima Andalan Mandiri Tbk PT IDX:MCOL	ID
	Southeast Asia Properties & Finance Ltd HKEX:252	HK

Multiples-Based Value

The Multiples-Based Value of one MCOL stock under the Base Case scenario is 1 790.96 IDR. Compared to the current market price of 4 110 IDR, Prima Andalan Mandiri Tbk PT is Overvalued by 56%.

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?

MCOL Multiples-Based Value

Base Case

Overvaluation 56%

Multiples-Based Value

Price Rp4 110

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID		Prima Andalan Mandiri Tbk PT IDX:MCOL	14.6T IDR	1.3	12.9	8.6	8.6
ID		Alamtri Resources Indonesia Tbk PT F:A640	171.4B EUR	105.9	443.1	377	377
CN		China Shenhua Energy Co Ltd SSE:601088	926.3B CNY	3.1	18	11.2	11.2
ZA	E	Exxaro Resources Ltd JSE:EXX	76.8B ZAR	1.8	10.2	6.3	8.7
CA	C	Cameco Corp NYSE:CCJ	48.4B USD	18.9	111.6	71.7	105.5
CN		Shaanxi Coal Industry Co Ltd SSE:601225	246.1B CNY	1.4	10.7	8.4	8.4
CN		China Coal Energy Co Ltd SSE:601898	228.8B CNY	1.4	13.3	7.5	7.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	528T IDR	11.2	129.5	83.3	83.3
IN		Coal India Ltd NSE:COALINDIA	2.8T INR	1.9	9.1	5.9	8
CN		Yankuang Energy Group Co Ltd SSE:600188	190.1B CNY	1.3	22.7	14.9	14.9
ZA	T	Thungela Resources Ltd JSE:TGA	23.6B ZAR	0.8	-3.3	12.5	-11.5

				Revenue Growth	P/S to Growth
ID		Prima Andalan Mandiri Tbk PT IDX:MCOL	Average P/S: 13.6 1.3	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	105.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.1	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.8	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	18.9	5%	3.8
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.4	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.4	-5%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	11.2	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	1.9	4%	0.5
CN		Yankuang Energy Group Co Ltd SSE:600188	1.3	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	0.8	N/A	N/A

				Earnings Growth	PEG
ID		Prima Andalan Mandiri Tbk PT IDX:MCOL	Average P/E: 78.1 12.9	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	443.1	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	18	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	10.2	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	111.6	31%	3.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	10.7	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	13.3	-3%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	129.5	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	9.1	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	22.7	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Negative Multiple: -3.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Prima Andalan Mandiri Tbk PT IDX:MCOL	Average EV/EBITDA: 55.2 8.6	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	377	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.2	7%	1.6
ZA	E	Exxaro Resources Ltd JSE:EXX	6.3	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	71.7	41%	1.7
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.4	6%	1.4
CN		China Coal Energy Co Ltd SSE:601898	7.5	10%	0.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	83.3	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	5.9	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.9	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	12.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Prima Andalan Mandiri Tbk PT IDX:MCOL	Average EV/EBIT: 63.3 8.6	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	377	27%	14
CN		China Shenhua Energy Co Ltd SSE:601088	11.2	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8.7	N/A	N/A
CA	C	Cameco Corp NYSE:CCJ	105.5	32%	3.3
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.4	-11%	N/A
CN		China Coal Energy Co Ltd SSE:601898	7.5	-3%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	83.3	N/A	N/A
IN		Coal India Ltd NSE:COALINDIA	8	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.9	N/A	N/A
ZA	T	Thungela Resources Ltd JSE:TGA	Negative Multiple: -11.5	N/A	N/A

Prima Andalan Mandiri Tbk PT
IDX:MCOL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MCOL Competitors Multiples
Prima Andalan Mandiri Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Prima Andalan Mandiri Tbk PT IDX:MCOL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MCOL Competitors Multiples Prima Andalan Mandiri Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Prima Andalan Mandiri Tbk PT
IDX:MCOL

MCOL Competitors Multiples
Prima Andalan Mandiri Tbk PT Competitors