Surya Permata Andalan Tbk PT
IDX:NATO

Watchlist Manager
Surya Permata Andalan Tbk PT Logo
Surya Permata Andalan Tbk PT
IDX:NATO
Watchlist
Price: 286 IDR -9.49% Market Closed
Market Cap: 2.3T IDR

Relative Value

The Relative Value of one NATO stock under the Base Case scenario is hidden IDR. Compared to the current market price of 286 IDR, Surya Permata Andalan 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.

NATO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
57
vs Industry
1
Median 3Y
86.1
Median 5Y
512.6
Industry
1.4
vs History
vs Industry
0
Median 3Y
-1 336.6
Median 5Y
-818.6
Industry
20.1
vs History
12
vs Industry
0
Median 3Y
412.7
Median 5Y
301.9
Industry
9.5
vs History
28
vs Industry
1
Median 3Y
343.7
Median 5Y
-754.6
Industry
18.2
vs History
57
vs Industry
50
Median 3Y
1.6
Median 5Y
4.9
Industry
2.1
vs History
57
vs Industry
1
Median 3Y
76.4
Median 5Y
494.5
Industry
1.9
vs History
42
vs Industry
2
Median 3Y
118.3
Median 5Y
182.7
Industry
3.8
vs History
vs Industry
0
Median 3Y
-777.7
Median 5Y
-842.2
Industry
10.6
vs History
vs Industry
0
Median 3Y
-777.7
Median 5Y
-842.2
Industry
16.5
vs History
12
vs Industry
1
Median 3Y
373.9
Median 5Y
267.5
Industry
11.3
vs History
3
vs Industry
1
Median 3Y
319.3
Median 5Y
-890
Industry
16.3
vs History
57
vs Industry
33
Median 3Y
1.7
Median 5Y
5.7
Industry
1.3

Multiples Across Competitors

NATO Competitors Multiples
Surya Permata Andalan 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
Surya Permata Andalan Tbk PT
IDX:NATO
2.3T IDR 138.4 -5 708.2 -1 818.4 -1 818.4
US
Booking Holdings Inc
NASDAQ:BKNG
172B USD 6.6 34.1 17.5 18.7
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.3 265.4 146.6 178.8
US
Marriott International Inc
NASDAQ:MAR
84.4B USD 3.3 32.3 20.3 23.7
US
Airbnb Inc
NASDAQ:ABNB
82.1B USD 6.9 31.2 26 26
US
Royal Caribbean Cruises Ltd
NYSE:RCL
77.1B USD 4.4 19 14.9 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
68.3B USD 5.8 41 28.7 30.6
CN
Trip.com Group Ltd
HKEX:9961
381.1B HKD 5.7 11 16.4 17.5
US
Carnival Corp
NYSE:CCL
40.6B USD 1.5 15.4 9.1 14.8
UK
Carnival PLC
LSE:CCL
29.8B GBP 1.5 14.6 312.2 501.9
US
Expedia Group Inc
NASDAQ:EXPE
34.8B USD 2.4 25.1 11.6 16.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Surya Permata Andalan Tbk PT
IDX:NATO
Average EV/EBITDA: 60.3
Negative Multiple: -1 818.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.5
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
146.6
13%
11.3
US
Marriott International Inc
NASDAQ:MAR
20.3
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
26
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.9
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.7
20%
1.4
CN
Trip.com Group Ltd
HKEX:9961
16.4
20%
0.8
US
Carnival Corp
NYSE:CCL
9.1
10%
0.9
UK
Carnival PLC
LSE:CCL
312.2
7%
44.6
US
Expedia Group Inc
NASDAQ:EXPE
11.6
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Surya Permata Andalan Tbk PT
IDX:NATO
Average EV/EBIT: 84.9
Negative Multiple: -1 818.4
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
18.7
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
178.8
17%
10.5
US
Marriott International Inc
NASDAQ:MAR
23.7
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
26
12%
2.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.6
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
17.5
20%
0.9
US
Carnival Corp
NYSE:CCL
14.8
12%
1.2
UK
Carnival PLC
LSE:CCL
501.9
8%
62.7
US
Expedia Group Inc
NASDAQ:EXPE
16.8
19%
0.9