Intermedia Capital Tbk PT
IDX:MDIA

Watchlist Manager
Intermedia Capital Tbk PT Logo
Intermedia Capital Tbk PT
IDX:MDIA
Watchlist
Price: 90 IDR -9.09% Market Closed
Market Cap: Rp3.5T

Relative Value

The Relative Value of one MDIA stock under the Base Case scenario is hidden IDR. Compared to the current market price of 90 IDR, Intermedia Capital 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.

MDIA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

MDIA Competitors Multiples
Intermedia Capital 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
Intermedia Capital Tbk PT
IDX:MDIA
3.5T IDR 5.4 -3.3 -8.6 -8.6
US
Fox Corp
NASDAQ:FOXA
32.1B USD 2 15.8 9.5 10.6
US
ViacomCBS Inc
LSE:0A65
24.3B USD 0.8 -89.5 12 14.7
US
Paramount Global
NASDAQ:PARA
7.4B USD 0.3 -1.4 6.2 7.1
LU
RTL Group SA
XETRA:RRTL
5.7B EUR 0.9 15.8 7.8 12.7
US
Nexstar Media Group Inc
NASDAQ:NXST
6.5B USD 1.3 12.5 6.8 12.2
JP
TBS Holdings Inc
TSE:9401
994.8B JPY 2.3 17.4 23.1 41.9
JP
Nippon Television Holdings Inc
TSE:9404
964.1B JPY 2 17.1 10.3 12.2
JP
Fuji Media Holdings Inc
TSE:4676
923.9B JPY 1.7 -59.1 100 -129.8
UK
ITV PLC
LSE:ITV
3B GBP 0.9 16.4 7 11
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
63.3T IDR 3.7 8.5 32.8 32.8
P/E Multiple
Earnings Growth PEG
ID
Intermedia Capital Tbk PT
IDX:MDIA
Average P/E: 14.8
Negative Multiple: -3.3
N/A N/A
US
Fox Corp
NASDAQ:FOXA
15.8
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -89.5 N/A N/A
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.4 N/A N/A
LU
RTL Group SA
XETRA:RRTL
15.8
-3%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12.5
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
17.4
5%
3.5
JP
N
Nippon Television Holdings Inc
TSE:9404
17.1
13%
1.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -59.1 N/A N/A
UK
ITV PLC
LSE:ITV
16.4
-6%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
8.5
2%
4.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Intermedia Capital Tbk PT
IDX:MDIA
Average EV/EBITDA: 21.5
Negative Multiple: -8.6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
9.5
-1%
N/A
US
V
ViacomCBS Inc
LSE:0A65
12
6%
2
US
Paramount Global
NASDAQ:PARA
6.2
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
7.8
6%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
6.8
-8%
N/A
JP
TBS Holdings Inc
TSE:9401
23.1
10%
2.3
JP
N
Nippon Television Holdings Inc
TSE:9404
10.3
7%
1.5
JP
Fuji Media Holdings Inc
TSE:4676
100
16%
6.2
UK
ITV PLC
LSE:ITV
7
-4%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
32.8
56%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Intermedia Capital Tbk PT
IDX:MDIA
Average EV/EBIT: 17.3
Negative Multiple: -8.6
N/A N/A
US
Fox Corp
NASDAQ:FOXA
10.6
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-2%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
LU
RTL Group SA
XETRA:RRTL
12.7
10%
1.3
US
Nexstar Media Group Inc
NASDAQ:NXST
12.2
-9%
N/A
JP
TBS Holdings Inc
TSE:9401
41.9
N/A N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.2
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -129.8 N/A N/A
UK
ITV PLC
LSE:ITV
11
-1%
N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
32.8
42%
0.8