Media Nusantara Citra Tbk PT
IDX:MNCN

Watchlist Manager
Media Nusantara Citra Tbk PT Logo
Media Nusantara Citra Tbk PT
IDX:MNCN
Watchlist
Price: 264 IDR 0.76% Market Closed
Market Cap: 4T IDR

Relative Value

The Relative Value of one MNCN stock under the Base Case scenario is 721.07 IDR. Compared to the current market price of 264 IDR, Media Nusantara Citra Tbk PT is Undervalued by 63%.

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.

MNCN Relative Value
Base Case
721.07 IDR
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
78
Median 3Y
0.6
Median 5Y
1.1
Industry
1.5
Forward
0.5
vs History
76
vs Industry
46
Median 3Y
4.5
Median 5Y
5.2
Industry
17.2
Forward
3.3
vs History
14
vs Industry
55
Median 3Y
4.3
Median 5Y
4.8
Industry
11
vs History
vs Industry
37
Median 3Y
13.4
Median 5Y
12.7
Industry
15.5
vs History
88
vs Industry
83
Median 3Y
0.2
Median 5Y
0.5
Industry
1.8
vs History
87
vs Industry
75
Median 3Y
0.6
Median 5Y
1
Industry
1.6
Forward
0.5
vs History
87
vs Industry
72
Median 3Y
1.3
Median 5Y
1.9
Industry
3.5
vs History
82
vs Industry
56
Median 3Y
3
Median 5Y
3.5
Industry
8.9
Forward
2.2
vs History
82
vs Industry
50
Median 3Y
3
Median 5Y
3.5
Industry
12.7
Forward
2.2
vs History
17
vs Industry
53
Median 3Y
4.1
Median 5Y
4.6
Industry
10.6
vs History
vs Industry
1
Median 3Y
6.1
Median 5Y
7.3
Industry
12.6
vs History
88
vs Industry
84
Median 3Y
0.2
Median 5Y
0.4
Industry
1.4

Multiples Across Competitors

MNCN Competitors Multiples
Media Nusantara Citra 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
Media Nusantara Citra Tbk PT
IDX:MNCN
4T IDR 0.5 4.4 2.8 2.8
US
Fox Corp
NASDAQ:FOXA
31.7B USD 1.9 15.6 9.3 10.4
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
US
Nexstar Media Group Inc
NASDAQ:NXST
6.2B USD 1.2 12 6.7 12
JP
Nippon Television Holdings Inc
TSE:9404
965.6B JPY 2 17.1 10.2 12.2
LU
RTL Group SA
XETRA:RRTL
5.2B EUR 0.8 14.4 7.1 11.7
JP
TBS Holdings Inc
TSE:9401
906.4B JPY 2.2 16.4 20.9 37.8
JP
Fuji Media Holdings Inc
TSE:4676
856.9B JPY 1.6 -54.8 93.5 -121.5
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
80.1T IDR 4.7 10.9 48.7 48.7
UK
ITV PLC
LSE:ITV
3.1B GBP 0.9 16.6 7 11.1
P/E Multiple
Earnings Growth PEG
ID
Media Nusantara Citra Tbk PT
IDX:MNCN
Average P/E: 13.4
4.4
9%
0.5
US
Fox Corp
NASDAQ:FOXA
15.6
-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
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
17.1
13%
1.3
LU
RTL Group SA
XETRA:RRTL
14.4
0%
N/A
JP
TBS Holdings Inc
TSE:9401
16.4
5%
3.3
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -54.8 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
10.9
2%
5.5
UK
ITV PLC
LSE:ITV
16.6
-6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Media Nusantara Citra Tbk PT
IDX:MNCN
Average EV/EBIT: 16.9
2.8
5%
0.6
US
Fox Corp
NASDAQ:FOXA
10.4
-2%
N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
-1%
N/A
US
Paramount Global
NASDAQ:PARA
7.1
-6%
N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
12
-10%
N/A
JP
N
Nippon Television Holdings Inc
TSE:9404
12.2
N/A N/A
LU
RTL Group SA
XETRA:RRTL
11.7
10%
1.2
JP
TBS Holdings Inc
TSE:9401
37.8
N/A N/A
JP
Fuji Media Holdings Inc
TSE:4676
Negative Multiple: -121.5 N/A N/A
ID
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
48.7
42%
1.2
UK
ITV PLC
LSE:ITV
11.1
-1%
N/A