TEBE Relative Valuation - Dana Brata Luhur Tbk PT

Watchlist Manager

Watchlist

Price: 1 805 IDR -5.74% Market Closed

Market Cap: Rp2.3T

Relative Value

The Relative Value of one TEBE stock under the Base Case scenario is hidden IDR. Compared to the current market price of 1 805 IDR, Dana Brata Luhur 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.

What is Relative Valuation?

How is Relative Value calculated?

TEBE Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID		Dana Brata Luhur Tbk PT IDX:TEBE	2.3T IDR	4.7	18.2	12.1	12.1
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	3.4T INR	9.2	26.9	18	23.1
PH	I	International Container Terminal Services Inc XPHS:ICT	1.4T PHP	7.5	24.2	13.5	16.1
CN		Shanghai International Port Group Co Ltd SSE:600018	116.6B CNY	3	8.1	11.8	11.8
ZA	G	Grindrod Ltd JSE:GND	12.2B ZAR	2.5	9.4	98.2	98.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	78.8B CNY	2.6	16.9	15.3	15.3
HK		China Merchants Port Holdings Co Ltd HKEX:144	69.6B HKD	5.6	10	14.7	14.7
CN		Qingdao Port International Co Ltd SSE:601298	58.8B CNY	3.1	10.7	11	11
CN		China Merchants Port Group Co Ltd SZSE:001872	49.1B CNY	2.9	10.7	15.6	15.6
AU		Qube Holdings Ltd ASX:QUB	8.9B AUD	2.1	174.6	47.3	47.3
CN		Liaoning Port Co Ltd SSE:601880	38.2B CNY	3.3	39.5	14.3	14.3

				Revenue Growth	P/S to Growth
ID		Dana Brata Luhur Tbk PT IDX:TEBE	Average P/S: 4.2 4.7	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	9.2	20%	0.5
PH	I	International Container Terminal Services Inc XPHS:ICT	7.5	13%	0.6
CN		Shanghai International Port Group Co Ltd SSE:600018	3	3%	1
ZA	G	Grindrod Ltd JSE:GND	2.5	16%	0.2
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	2.6	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	5.6	6%	0.9
CN		Qingdao Port International Co Ltd SSE:601298	3.1	3%	1
CN		China Merchants Port Group Co Ltd SZSE:001872	2.9	4%	0.7
AU		Qube Holdings Ltd ASX:QUB	2.1	10%	0.2
CN		Liaoning Port Co Ltd SSE:601880	3.3	N/A	N/A

				Earnings Growth	PEG
ID		Dana Brata Luhur Tbk PT IDX:TEBE	Average P/E: 31.7 18.2	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	26.9	20%	1.3
PH	I	International Container Terminal Services Inc XPHS:ICT	24.2	16%	1.5
CN		Shanghai International Port Group Co Ltd SSE:600018	8.1	-5%	N/A
ZA	G	Grindrod Ltd JSE:GND	9.4	73%	0.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	16.9	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	10	1%	10
CN		Qingdao Port International Co Ltd SSE:601298	10.7	5%	2.1
CN		China Merchants Port Group Co Ltd SZSE:001872	10.7	3%	3.6
AU		Qube Holdings Ltd ASX:QUB	174.6	94%	1.9
CN		Liaoning Port Co Ltd SSE:601880	39.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Dana Brata Luhur Tbk PT IDX:TEBE	Average EV/EBITDA: 24.7 12.1	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	18	17%	1.1
PH	I	International Container Terminal Services Inc XPHS:ICT	13.5	12%	1.1
CN		Shanghai International Port Group Co Ltd SSE:600018	11.8	21%	0.6
ZA	G	Grindrod Ltd JSE:GND	98.2	89%	1.1
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.7	5%	2.9
CN		Qingdao Port International Co Ltd SSE:601298	11	25%	0.4
CN		China Merchants Port Group Co Ltd SZSE:001872	15.6	49%	0.3
AU		Qube Holdings Ltd ASX:QUB	47.3	47%	1
CN		Liaoning Port Co Ltd SSE:601880	14.3	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Dana Brata Luhur Tbk PT IDX:TEBE	Average EV/EBIT: 25.4 12.1	N/A	N/A
IN		Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	23.1	18%	1.3
PH	I	International Container Terminal Services Inc XPHS:ICT	16.1	13%	1.2
CN		Shanghai International Port Group Co Ltd SSE:600018	11.8	-4%	N/A
ZA	G	Grindrod Ltd JSE:GND	98.2	N/A	N/A
CN		Ningbo Zhoushan Port Co Ltd SSE:601018	15.3	N/A	N/A
HK		China Merchants Port Holdings Co Ltd HKEX:144	14.7	7%	2.1
CN		Qingdao Port International Co Ltd SSE:601298	11	N/A	N/A
CN		China Merchants Port Group Co Ltd SZSE:001872	15.6	N/A	N/A
AU		Qube Holdings Ltd ASX:QUB	47.3	27%	1.8
CN		Liaoning Port Co Ltd SSE:601880	14.3	N/A	N/A

Dana Brata Luhur Tbk PT
IDX:TEBE

Relative Value

Valuation Multiples

Multiples Across Competitors

TEBE Competitors Multiples
Dana Brata Luhur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Dana Brata Luhur Tbk PT IDX:TEBE

Relative Value

Valuation Multiples

Multiples Across Competitors

TEBE Competitors Multiples Dana Brata Luhur Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Dana Brata Luhur Tbk PT
IDX:TEBE

TEBE Competitors Multiples
Dana Brata Luhur Tbk PT Competitors