Singaraja Putra Tbk PT
IDX:SINI

Watchlist Manager
Singaraja Putra Tbk PT Logo
Singaraja Putra Tbk PT
IDX:SINI
Watchlist
Price: 12 000 IDR -1.64% Market Closed
Market Cap: 5.8T IDR

Relative Value

The Relative Value of one SINI stock under the Base Case scenario is 1 336.19 IDR. Compared to the current market price of 12 000 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
1 336.19 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
16.4
vs History
vs Industry
35
Median 3Y
15.1
Median 5Y
11.1
Industry
8.1
vs History
vs Industry
47
Median 3Y
0.6
Median 5Y
-13.5
Industry
15.7
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
5.4
vs History
vs Industry
4
Median 3Y
66.5
Median 5Y
30.7
Industry
10
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
10.9
vs History
vs Industry
48
Median 3Y
-20.3
Median 5Y
-12.8
Industry
13.9
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
5.8T IDR 14.2 -138.3 -20 569.4 -20 569.4
SE
Svenska Cellulosa SCA AB
STO:SCA B
86.3B SEK 4.2 24.4 18.9 31.7
US
Louisiana-Pacific Corp
NYSE:LPX
5.7B USD 2 26.4 11.9 16.8
CA
West Fraser Timber Co Ltd
TSX:WFG
6.7B CAD 0.8 -19.5 16 -18.4
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
32.8B CNY 7.9 -36 -52.4 -52.4
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
29B CNY 20.6 -268.1 -541.6 -541.6
CA
Stella-Jones Inc
TSX:SJ
4.8B CAD 1.4 14.2 9.8 12.6
IN
Century Plyboards (India) Ltd
NSE:CENTURYPLY
173.7B INR 3.6 75 31.4 43.2
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
11.3B CNY 1.3 15.5 15.8 15.8
ZA
York Timber Holdings Ltd
JSE:YRK
1B Zac 0 0 0 0
CA
Canfor Corp
TSX:CFP
1.4B CAD 0.3 -3 31.7 -6.4
P/E Multiple
Earnings Growth PEG
ID
Singaraja Putra Tbk PT
IDX:SINI
Average P/E: 31.1
Negative Multiple: -138.3
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
24.4
8%
3
US
Louisiana-Pacific Corp
NYSE:LPX
26.4
-4%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -19.5 N/A N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -36 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -268.1 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
14.2
5%
2.8
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
75
50%
1.5
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.5
19%
0.8
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
CA
Canfor Corp
TSX:CFP
Negative Multiple: -3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Singaraja Putra Tbk PT
IDX:SINI
Average EV/EBITDA: 19.4
Negative Multiple: -20 569.4
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
18.9
16%
1.2
US
Louisiana-Pacific Corp
NYSE:LPX
11.9
0%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
16
16%
1
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -52.4 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -541.6 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
9.8
4%
2.4
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
31.4
29%
1.1
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.8
19%
0.8
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
CA
Canfor Corp
TSX:CFP
31.7
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Singaraja Putra Tbk PT
IDX:SINI
Average EV/EBIT: 24
Negative Multiple: -20 569.4
N/A N/A
SE
Svenska Cellulosa SCA AB
STO:SCA B
31.7
23%
1.4
US
Louisiana-Pacific Corp
NYSE:LPX
16.8
-3%
N/A
CA
West Fraser Timber Co Ltd
TSX:WFG
Negative Multiple: -18.4
73%
N/A
CN
Chengxin Lithium Group Co Ltd
SZSE:002240
Negative Multiple: -52.4 N/A N/A
CN
Zhongfu Straits Pingtan Development Co Ltd
SZSE:000592
Negative Multiple: -541.6 N/A N/A
CA
Stella-Jones Inc
TSX:SJ
12.6
3%
4.2
IN
C
Century Plyboards (India) Ltd
NSE:CENTURYPLY
43.2
32%
1.3
CN
Dehua TB New Decoration Material Co Ltd
SZSE:002043
15.8
16%
1
ZA
Y
York Timber Holdings Ltd
JSE:YRK
Not Available N/A N/A
CA
Canfor Corp
TSX:CFP
Negative Multiple: -6.4 N/A N/A