Maja Agung Latexindo PT Tbk
IDX:SURI

Watchlist Manager
Maja Agung Latexindo PT Tbk Logo
Maja Agung Latexindo PT Tbk
IDX:SURI
Watchlist
Price: 69 IDR 1.47% Market Closed
Market Cap: Rp437.1B

Relative Value

The Relative Value of one SURI stock under the Base Case scenario is 52.63 IDR. Compared to the current market price of 69 IDR, Maja Agung Latexindo PT Tbk is Overvalued by 24%.

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.

SURI Relative Value
Base Case
52.63 IDR
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SURI Competitors Multiples
Maja Agung Latexindo PT Tbk 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
Maja Agung Latexindo PT Tbk
IDX:SURI
430.7B IDR 2.8 -43.6 -35.7 -35.7
JP
Hoya Corp
TSE:7741
9.5T JPY 10.4 38 27.5 33
US
Medline Inc
NASDAQ:MDLN
56.3B USD 0 0 0 0
CH
Alcon AG
SIX:ALC
31.6B CHF 3.9 41.4 15.8 30.8
DK
Coloplast A/S
CSE:COLO B
103.9B DKK 3.8 26.4 13.7 16.4
US
Align Technology Inc
NASDAQ:ALGN
12.5B USD 3.1 30.6 13.2 18.2
UK
ConvaTec Group PLC
LSE:CTEC
4.9B GBP 2.7 37.6 14.8 25.4
CA
Bausch + Lomb Corp
NYSE:BLCO
6.2B USD 1.2 -17.1 17.8 57.6
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
40.7B CNY 9 24.8 22.3 22.3
JP
Asahi Intecc Co Ltd
TSE:7747
851.7B JPY 6.6 48.1 22.7 30.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
4.9B USD 3.2 21.1 13.5 16.5
P/E Multiple
Earnings Growth PEG
ID
Maja Agung Latexindo PT Tbk
IDX:SURI
Average P/E: 33.5
Negative Multiple: -43.6
N/A N/A
JP
Hoya Corp
TSE:7741
38
13%
2.9
US
M
Medline Inc
NASDAQ:MDLN
Not Available N/A N/A
CH
Alcon AG
SIX:ALC
41.4
32%
1.3
DK
Coloplast A/S
CSE:COLO B
26.4
22%
1.2
US
Align Technology Inc
NASDAQ:ALGN
30.6
34%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
37.6
41%
0.9
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -17.1 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
24.8
9%
2.8
JP
A
Asahi Intecc Co Ltd
TSE:7747
48.1
37%
1.3
US
Lantheus Holdings Inc
NASDAQ:LNTH
21.1
33%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Maja Agung Latexindo PT Tbk
IDX:SURI
Average EV/EBITDA: 17.9
Negative Multiple: -35.7
N/A N/A
JP
Hoya Corp
TSE:7741
27.5
12%
2.3
US
M
Medline Inc
NASDAQ:MDLN
Not Available N/A N/A
CH
Alcon AG
SIX:ALC
15.8
9%
1.8
DK
Coloplast A/S
CSE:COLO B
13.7
6%
2.3
US
Align Technology Inc
NASDAQ:ALGN
13.2
15%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
14.8
13%
1.1
CA
Bausch + Lomb Corp
NYSE:BLCO
17.8
29%
0.6
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
22.3
13%
1.7
JP
A
Asahi Intecc Co Ltd
TSE:7747
22.7
11%
2.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
13.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Maja Agung Latexindo PT Tbk
IDX:SURI
Average EV/EBIT: 27.9
Negative Multiple: -35.7
N/A N/A
JP
Hoya Corp
TSE:7741
33
N/A N/A
US
M
Medline Inc
NASDAQ:MDLN
Not Available N/A N/A
CH
Alcon AG
SIX:ALC
30.8
27%
1.1
DK
Coloplast A/S
CSE:COLO B
16.4
7%
2.3
US
Align Technology Inc
NASDAQ:ALGN
18.2
21%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
25.4
33%
0.8
CA
Bausch + Lomb Corp
NYSE:BLCO
57.6
74%
0.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
22.3
11%
2
JP
A
Asahi Intecc Co Ltd
TSE:7747
30.9
N/A N/A
US
Lantheus Holdings Inc
NASDAQ:LNTH
16.5
32%
0.5
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