Saratoga Investama Sedaya Tbk PT
IDX:SRTG

Watchlist Manager
Saratoga Investama Sedaya Tbk PT Logo
Saratoga Investama Sedaya Tbk PT
IDX:SRTG
Watchlist
Price: 1 615 IDR Market Closed
Market Cap: 21.9T IDR

Relative Value

The Relative Value of one SRTG stock under the Base Case scenario is 131.8 IDR. Compared to the current market price of 1 615 IDR, Saratoga Investama Sedaya Tbk PT is Overvalued by 92%.

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.

SRTG Relative Value
Base Case
131.8 IDR
Overvaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
38
Median 3Y
1.8
Median 5Y
1.5
Industry
3.1
Forward
6.5
vs History
vs Industry
57
Median 3Y
1.5
Median 5Y
1.4
Industry
15
Forward
12.2
vs History
vs Industry
7
Median 3Y
13.3
Median 5Y
15.8
Industry
9.9
vs History
15
vs Industry
22
Median 3Y
24.3
Median 5Y
27.6
Industry
12.5
vs History
46
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.3
vs History
1
vs Industry
44
Median 3Y
1.8
Median 5Y
1.7
Industry
4.7
Forward
6.9
vs History
1
vs Industry
51
Median 3Y
1.8
Median 5Y
1.7
Industry
6.9
vs History
1
vs Industry
58
Median 3Y
1.8
Median 5Y
1.7
Industry
13.9
Forward
-71.2
vs History
1
vs Industry
55
Median 3Y
1.8
Median 5Y
1.7
Industry
14.2
Forward
-0.1
vs History
vs Industry
9
Median 3Y
13.4
Median 5Y
16
Industry
12.1
vs History
vs Industry
9
Median 3Y
13.5
Median 5Y
16
Industry
13
vs History
53
vs Industry
67
Median 3Y
0.5
Median 5Y
0.5
Industry
1

Multiples Across Competitors

SRTG Competitors Multiples
Saratoga Investama Sedaya Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Saratoga Investama Sedaya Tbk PT
IDX:SRTG
21.9T IDR 29.2 -105 64 64
US
Blackstone Inc
NYSE:BX
167.4B USD 13 65.8 27.6 27.7
US
BlackRock Inc
NYSE:BLK
151.4B USD 7.2 24 18.3 19.5
US
KKR & Co Inc
NYSE:KKR
109.2B USD 6.6 49.7 -821.9 -821.9
CA
Brookfield Corp
NYSE:BN
95.7B USD 1.2 214.4 11 16.3
CA
Brookfield Asset Management Inc
NYSE:BAM
88.8B USD 62.6 93.9 123.3 123.8
CA
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
120.7B CAD 62.5 93.8 123.2 123.7
ZA
Ninety One Ltd
JSE:NY1
77.9B Zac 0 0 0 0
LU
Reinet Investments SCA
JSE:RNI
68.5B Zac 0 0 0 0
US
Bank of New York Mellon Corp
NYSE:BK
63.8B USD 3.4 14.1 62.2 0
MU
African Rainbow Capital Investments Ltd
JSE:AIL
61.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Saratoga Investama Sedaya Tbk PT
IDX:SRTG
Average EV/EBITDA: 61.4
64
N/A N/A
US
Blackstone Inc
NYSE:BX
27.6
20%
1.4
US
BlackRock Inc
NYSE:BLK
18.3
3%
6.1
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -821.9
124%
N/A
CA
Brookfield Corp
NYSE:BN
11
N/A N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
123.3
236%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.2
236%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
62.2
N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Saratoga Investama Sedaya Tbk PT
IDX:SRTG
Average EV/EBIT: 62.5
64
N/A N/A
US
Blackstone Inc
NYSE:BX
27.7
21%
1.3
US
BlackRock Inc
NYSE:BLK
19.5
4%
4.9
US
KKR & Co Inc
NYSE:KKR
Negative Multiple: -821.9
108%
N/A
CA
Brookfield Corp
NYSE:BN
16.3
-27%
N/A
CA
Brookfield Asset Management Inc
NYSE:BAM
123.8
235%
0.5
CA
B
BROOKFIELD ASSET MANAGEMENT LTD
TSX:BAM
123.7
235%
0.5
ZA
N
Ninety One Ltd
JSE:NY1
Not Available N/A N/A
LU
R
Reinet Investments SCA
JSE:RNI
Not Available N/A N/A
US
Bank of New York Mellon Corp
NYSE:BK
Not Available N/A N/A
MU
A
African Rainbow Capital Investments Ltd
JSE:AIL
Not Available N/A N/A