MPOW Relative Valuation - MegaPower Makmur Tbk PT

Watchlist Manager

Watchlist

Price: 93 IDR -2.11% Market Closed

Market Cap: Rp76B

	MegaPower Makmur Tbk PT IDX:MPOW	ID
D	dynaCERT Inc F:DMJ	CA
	Firefly Metals Ltd ASX:FFM	AU

Multiples-Based Value

The Multiples-Based Value for MegaPower Makmur Tbk PT (MPOW) under the Base Case is 51.45 IDR. Compared with the current market price of 93 IDR, the stock appears Overvalued by 45%.

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?

MPOW Multiples-Based Value

Base Case

Overvaluation 45%

Multiples-Based Value

Price Rp93

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		MegaPower Makmur Tbk PT IDX:MPOW	76B IDR	2.4	-9.2	-11.6	-11.6
US		Vistra Corp NYSE:VST	51.1B USD	2.9	68	13.6	32.4
SA		ACWA Power Co SAU:2082	184.5B SAR	24.9	99.6	64.7	80.2
IN		NTPC Ltd NSE:NTPC	3.5T INR	1.9	14.5	9.7	14.7
CN		CGN Power Co Ltd SZSE:003816	229.8B CNY	3	23.5	22	22
IN		Adani Power Ltd NSE:ADANIPOWER	3.1T INR	5.7	26.9	16.8	21.7
TH	G	Gulf Energy Development PCL SET:GULF	885.2B THB	7.3	41.4	46.6	55.8
CN		China National Nuclear Power Co Ltd SSE:601985	185.3B CNY	2.3	21.5	20.8	20.8
DE		Uniper SE XETRA:UN0	17.1B EUR	0.3	12.3	7.8	15.9
CN		SDIC Power Holdings Co Ltd SSE:600886	113.3B CNY	2.1	17.3	13.1	13.1
US		Talen Energy Corp NASDAQ:TLN	15B USD	5.8	-68.3	60.7	-726.2

				Revenue Growth	P/S to Growth
ID		MegaPower Makmur Tbk PT IDX:MPOW	Average P/S: 5.3 2.4	N/A	N/A
US		Vistra Corp NYSE:VST	2.9	13%	0.2
SA		ACWA Power Co SAU:2082	24.9	N/A	N/A
IN		NTPC Ltd NSE:NTPC	1.9	7%	0.3
CN		CGN Power Co Ltd SZSE:003816	3	12%	0.3
IN		Adani Power Ltd NSE:ADANIPOWER	5.7	11%	0.5
TH	G	Gulf Energy Development PCL SET:GULF	7.3	7%	1
CN		China National Nuclear Power Co Ltd SSE:601985	2.3	9%	0.3
DE		Uniper SE XETRA:UN0	0.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	2.1	2%	1
US		Talen Energy Corp NASDAQ:TLN	5.8	28%	0.2

				Earnings Growth	PEG
ID		MegaPower Makmur Tbk PT IDX:MPOW	Average P/E: 36.1 Negative Multiple: -9.2	N/A	N/A
US		Vistra Corp NYSE:VST	68	78%	0.9
SA		ACWA Power Co SAU:2082	99.6	N/A	N/A
IN		NTPC Ltd NSE:NTPC	14.5	6%	2.4
CN		CGN Power Co Ltd SZSE:003816	23.5	11%	2.1
IN		Adani Power Ltd NSE:ADANIPOWER	26.9	8%	3.4
TH	G	Gulf Energy Development PCL SET:GULF	41.4	20%	2.1
CN		China National Nuclear Power Co Ltd SSE:601985	21.5	6%	3.6
DE		Uniper SE XETRA:UN0	12.3	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	17.3	7%	2.5
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -68.3	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		MegaPower Makmur Tbk PT IDX:MPOW	Average EV/EBITDA: 27.6 Negative Multiple: -11.6	N/A	N/A
US		Vistra Corp NYSE:VST	13.6	20%	0.7
SA		ACWA Power Co SAU:2082	64.7	N/A	N/A
IN		NTPC Ltd NSE:NTPC	9.7	9%	1.1
CN		CGN Power Co Ltd SZSE:003816	22	34%	0.6
IN		Adani Power Ltd NSE:ADANIPOWER	16.8	12%	1.4
TH	G	Gulf Energy Development PCL SET:GULF	46.6	11%	4.2
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	29%	0.7
DE		Uniper SE XETRA:UN0	7.8	N/A	N/A
CN		SDIC Power Holdings Co Ltd SSE:600886	13.1	28%	0.5
US		Talen Energy Corp NASDAQ:TLN	60.7	98%	0.6

				EBIT Growth	EV/EBIT to Growth
ID		MegaPower Makmur Tbk PT IDX:MPOW	Average EV/EBIT: 30.7 Negative Multiple: -11.6	N/A	N/A
US		Vistra Corp NYSE:VST	32.4	42%	0.8
SA		ACWA Power Co SAU:2082	80.2	43%	1.9
IN		NTPC Ltd NSE:NTPC	14.7	8%	1.8
CN		CGN Power Co Ltd SZSE:003816	22	16%	1.4
IN		Adani Power Ltd NSE:ADANIPOWER	21.7	12%	1.8
TH	G	Gulf Energy Development PCL SET:GULF	55.8	11%	5.1
CN		China National Nuclear Power Co Ltd SSE:601985	20.8	7%	3
DE		Uniper SE XETRA:UN0	15.9	3%	5.3
CN		SDIC Power Holdings Co Ltd SSE:600886	13.1	1%	13.1
US		Talen Energy Corp NASDAQ:TLN	Negative Multiple: -726.2	N/A	N/A

MegaPower Makmur Tbk PT
IDX:MPOW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MPOW Competitors Multiples
MegaPower Makmur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

MegaPower Makmur Tbk PT IDX:MPOW

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

MPOW Competitors Multiples MegaPower Makmur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

MegaPower Makmur Tbk PT
IDX:MPOW

MPOW Competitors Multiples
MegaPower Makmur Tbk PT Competitors