W

Wahana Inti Makmur Tbk PT
IDX:NASI

Watchlist Manager
Wahana Inti Makmur Tbk PT
IDX:NASI
Watchlist
Price: 153 IDR -6.71% Market Closed
Market Cap: Rp123.5B

EV/EBIT

-118
Current
384%
Cheaper
vs 3-y average of 41.5

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-118
=
Enterprise Value
Rp155.9B
/
EBIT
Rp-1.1B

Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBIT
-118
=
Enterprise Value
Rp155.9B
/
EBIT
Rp-1.1B

Valuation Scenarios

Wahana Inti Makmur Tbk PT is trading above its 3-year average

If EV/EBIT returns to its 3-Year Average (41.5), the stock would be worth Rp-53.87 (135% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-138%
Maximum Upside
No Upside Scenarios
Average Downside
122%
Scenario EV/EBIT Value Implied Price Upside/Downside
Current Multiple -118 Rp153
0%
3-Year Average 41.5 Rp-53.87
-135%
5-Year Average 45.4 Rp-58.84
-138%
Industry Average 7.1 Rp-9.19
-106%
Country Average 7.8 Rp-10.07
-107%

Forward EV/EBIT
Today’s price vs future ebit

Not enough data available to calculate forward EV/EBIT

Peer Comparison

All Multiples
EV/EBIT
P/E
All Countries
Close
Market Cap EV/EBIT P/E
ID
Wahana Inti Makmur Tbk PT
IDX:NASI
123.5B IDR -118 -39.5
US
GE Vernova LLC
NYSE:GEV
308.8B USD 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 3 537.2 4 020.7
NL
Nepi Rockcastle NV
JSE:NRP
102.4B ZAR 14.4 10.6
US
Fintech Ecosystem Development Corp
NASDAQ:FEXD
68.5B USD -18 116.9 38 690
US
CoreWeave Inc
NASDAQ:CRWV
55.3B USD 0 0
CH
Galderma Group AG
SIX:GALD
37.6B CHF 0 0
US
Symbotic Inc
NASDAQ:SYM
35.8B USD -698.7 -3 284.6
US
Coupang Inc
F:788
31.5B EUR 66.7 174.3
ZA
Vukile Property Fund Ltd
JSE:VKE
30.1B ZAR 17.6 6.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
W
Wahana Inti Makmur Tbk PT
IDX:NASI
Average EV/EBIT: 909
Negative Multiple: -118
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
82%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
14.4
N/A N/A
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
Negative Multiple: -18 116.9 N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
37%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -698.7 N/A N/A
US
Coupang Inc
F:788
66.7
75%
0.9
ZA
V
Vukile Property Fund Ltd
JSE:VKE
17.6
10%
1.8
P/E Multiple
Earnings Growth PEG
ID
W
Wahana Inti Makmur Tbk PT
IDX:NASI
Average P/E: 8 580.5
Negative Multiple: -39.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
10.6
1%
10.6
US
F
Fintech Ecosystem Development Corp
NASDAQ:FEXD
38 690
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
47%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 284.6 N/A N/A
US
Coupang Inc
F:788
174.3
96%
1.8
ZA
V
Vukile Property Fund Ltd
JSE:VKE
6.9
-5%
N/A

Market Distribution

Lower than 100% of companies in Indonesia
Percentile
0th
Based on 701 companies
0th percentile
-118
Low
0 — 4.4
Typical Range
4.4 — 13.9
High
13.9 —
Distribution Statistics
Indonesia
Min 0
30th Percentile 4.4
Median 7.8
70th Percentile 13.9
Max 1 547 003.1

Wahana Inti Makmur Tbk PT
Glance View

Market Cap
123.5B IDR
Industry
N/A

PT Wahana Inti Makmur Tbk produces and supplies rice and rice products. The company is headquartered in Tangerang, Banten and currently employs 7 full-time employees. The company went IPO on 2021-12-13. The firm has network of rice retailers and rice distributors throughout Indonesia. The company offers variety of products, such as aromatic rice, healthy rice, medium grain rice, Tarabas Rice, private label, basmati rice, Dua Tani rice and royal jasmine. The firm distribute its products to modern market, distributor area, distributor online, online shop, general trade and horeca. The company provides black rice organic, Metik Susu organic rice, red and black rice, red rice organic under healthy rice. The firm's offers Hideaki, Kenta, Kiyoshi, Taeyangssal and Yonggi brand under Tarabas Rice. The company provides sticky rice, premium rice and Gemar jasmine rice under Dua Tani rice. The company provides Pandan Wangi Cianjur, Sintanur Wangi brand under aromatic rice. The company offers Akira, Gohan, Masaki, Okinawa brand under private label. Its brands also include Dua Tani, Kenta, Yonggi, Taeyangssal, Hideaki and Kiyoshi Rice.

NASI Intrinsic Value
75.64 IDR
Overvaluation 51%
Intrinsic Value
Price Rp153
W
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett