Singaraja Putra Tbk PT
IDX:SINI

Watchlist Manager
Singaraja Putra Tbk PT Logo
Singaraja Putra Tbk PT
IDX:SINI
Watchlist
Price: 13 200 IDR Market Closed
Market Cap: 6.3T IDR

Relative Value

The Relative Value of one SINI stock under the Base Case scenario is 1 432.3 IDR. Compared to the current market price of 13 200 IDR, Singaraja Putra Tbk PT is Overvalued by 89%.

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.

SINI Relative Value
Base Case
1 432.3 IDR
Overvaluation 89%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
16
Median 3Y
2.3
Median 5Y
1.3
Industry
0.8
vs History
vs Industry
5
Median 3Y
-30.7
Median 5Y
-11.4
Industry
16.8
vs History
vs Industry
35
Median 3Y
15.1
Median 5Y
11.1
Industry
8.3
vs History
vs Industry
47
Median 3Y
0.6
Median 5Y
-13.5
Industry
16
vs History
vs Industry
33
Median 3Y
-0.8
Median 5Y
3.6
Industry
1
vs History
1
vs Industry
9
Median 3Y
4.6
Median 5Y
2.5
Industry
1.2
vs History
1
vs Industry
8
Median 3Y
24.2
Median 5Y
12.3
Industry
5.5
vs History
vs Industry
4
Median 3Y
66.5
Median 5Y
30.7
Industry
10.3
vs History
vs Industry
6
Median 3Y
66.5
Median 5Y
30.7
Industry
17.3
vs History
vs Industry
24
Median 3Y
29.9
Median 5Y
24.9
Industry
11
vs History
vs Industry
48
Median 3Y
-20.3
Median 5Y
-12.8
Industry
15.5
vs History
1
vs Industry
2
Median 3Y
3.7
Median 5Y
2.6
Industry
0.8

Multiples Across Competitors

SINI Competitors Multiples
Singaraja Putra 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
Singaraja Putra Tbk PT
IDX:SINI
6.3T IDR 15.7 -152.1 -22 343.3 -22 343.3
SE
Svenska Cellulosa SCA AB
STO:SCA B
84.3B SEK 4.1 23.9 18.5 31
US
Louisiana-Pacific Corp
NYSE:LPX
6.3B USD 2.2 29.2 13.4 18.9
CA
West Fraser Timber Co Ltd
TSX:WFG
7.2B CAD 0.9 -21 17.2 -19.8
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
34B CNY 8.1 -37.2 -53.9 -53.9
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
29.2B CNY 20.7 -270.2 -545.9 -545.9
CA
Stella-Jones Inc
TSX:SJ
4.9B CAD 1.4 14.4 10 12.9
IN
Century Plyboards (India) Ltd
NSE:CENTURYPLY
168.6B INR 3.4 72.8 30.5 42.5
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
11.2B CNY 1.2 15.3 15.6 15.7
CA
Canfor Corp
TSX:CFP
1.5B CAD 0.3 -3.2 33 -6.7
ZA
York Timber Holdings Ltd
JSE:YRK
987.5m Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
ID
Singaraja Putra Tbk PT
IDX:SINI
Average P/E: 31.1
Negative Multiple: -152.1
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
23.9
8%
3
US
Louisiana-Pacific Corp
NYSE:LPX
29.2
-4%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -21 N/A N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -37.2 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -270.2 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
14.4
5%
2.9
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
72.8
50%
1.5
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.3
19%
0.8
CA
Canfor Corp
TSX:CFP
Negative Multiple: -3.2 N/A N/A
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Singaraja Putra Tbk PT
IDX:SINI
Average EV/EBITDA: 19.7
Negative Multiple: -22 343.3
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
18.5
16%
1.2
US
Louisiana-Pacific Corp
NYSE:LPX
13.4
0%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
17.2
16%
1.1
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -53.9 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -545.9 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
10
4%
2.5
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
30.5
29%
1.1
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.6
19%
0.8
CA
Canfor Corp
TSX:CFP
33
N/A N/A
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Singaraja Putra Tbk PT
IDX:SINI
Average EV/EBIT: 24.2
Negative Multiple: -22 343.3
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
31
23%
1.3
US
Louisiana-Pacific Corp
NYSE:LPX
18.9
-3%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -19.8
73%
N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -53.9 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -545.9 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
12.9
3%
4.3
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
42.5
32%
1.3
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.7
16%
1
CA
Canfor Corp
TSX:CFP
Negative Multiple: -6.7 N/A N/A
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A