TLDN Relative Valuation - Teladan Prima Agro PT Tbk

Watchlist Manager

Watchlist

Price: 625 IDR Market Closed

Market Cap: Rp8.1T

	Teladan Prima Agro PT Tbk IDX:TLDN	ID

Multiples-Based Value

The Multiples-Based Value of one TLDN stock under the Base Case scenario is 666.78 IDR. Compared to the current market price of 625 IDR, Teladan Prima Agro PT Tbk is Undervalued by 6%.

Multiples-Based 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 Multiples-Based Value calculated?

TLDN Multiples-Based Value

Base Case

Undervaluation 6%

Multiples-Based Value

Price

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		Teladan Prima Agro PT Tbk IDX:TLDN	8.1T IDR	1.5	7.3	6.5	6.5
US		Bunge Global SA F:Q23	21.3B EUR	0.4	30.6	15.4	22.5
MT		UIE PLC CSE:UIE	11.3B DKK	2.9	12.3	6.3	6.3
ID		FAP Agri Tbk PT IDX:FAPA	23.3T IDR	3.3	23.6	17.1	17.1
ID	P	PT Nusantara Sawit Sejahtera Tbk IDX:NSSS	22.7T IDR	11.2	31.4	23.5	23.5
ID		Dharma Satya Nusantara Tbk PT IDX:DSNG	18.3T IDR	1.5	11.5	8	8
MY	J	Johor Plantations Group Bhd KLSE:JPG	4.3B MYR	2.5	12.5	8.4	10.4
ID	J	Jhonlin Agro Raya PT Tbk IDX:JARR	17.2T IDR	4	52.1	35.1	35.1
CN	G	Gdh Supertime Group Co Ltd SZSE:001338	6.6B CNY	1.6	19.9	17.9	17.9
AR	M	Molinos Agro SA BCBA:MOLA	1.2T ARS	0.5	16.4	38.2	54.5
ID		Sawit Sumbermas Sarana Tbk PT IDX:SSMS	13.4T IDR	0.9	11	7.6	7.6

				Revenue Growth	P/S to Growth
ID		Teladan Prima Agro PT Tbk IDX:TLDN	Average P/S: 2.8 1.5	N/A	N/A
US		Bunge Global SA F:Q23	0.4	12%	0
MT		UIE PLC CSE:UIE	2.9	N/A	N/A
ID		FAP Agri Tbk PT IDX:FAPA	3.3	N/A	N/A
ID	P	PT Nusantara Sawit Sejahtera Tbk IDX:NSSS	11.2	N/A	N/A
ID		Dharma Satya Nusantara Tbk PT IDX:DSNG	1.5	11%	0.1
MY	J	Johor Plantations Group Bhd KLSE:JPG	2.5	4%	0.6
ID	J	Jhonlin Agro Raya PT Tbk IDX:JARR	4	N/A	N/A
CN	G	Gdh Supertime Group Co Ltd SZSE:001338	1.6	N/A	N/A
AR	M	Molinos Agro SA BCBA:MOLA	0.5	N/A	N/A
ID		Sawit Sumbermas Sarana Tbk PT IDX:SSMS	0.9	N/A	N/A

				Earnings Growth	PEG
ID		Teladan Prima Agro PT Tbk IDX:TLDN	Average P/E: 20.8 7.3	N/A	N/A
US		Bunge Global SA F:Q23	30.6	37%	0.8
MT		UIE PLC CSE:UIE	12.3	N/A	N/A
ID		FAP Agri Tbk PT IDX:FAPA	23.6	N/A	N/A
ID	P	PT Nusantara Sawit Sejahtera Tbk IDX:NSSS	31.4	N/A	N/A
ID		Dharma Satya Nusantara Tbk PT IDX:DSNG	11.5	33%	0.3
MY	J	Johor Plantations Group Bhd KLSE:JPG	12.5	0%	N/A
ID	J	Jhonlin Agro Raya PT Tbk IDX:JARR	52.1	N/A	N/A
CN	G	Gdh Supertime Group Co Ltd SZSE:001338	19.9	N/A	N/A
AR	M	Molinos Agro SA BCBA:MOLA	16.4	N/A	N/A
ID		Sawit Sumbermas Sarana Tbk PT IDX:SSMS	11	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Teladan Prima Agro PT Tbk IDX:TLDN	Average EV/EBITDA: 16.7 6.5	N/A	N/A
US		Bunge Global SA F:Q23	15.4	25%	0.6
MT		UIE PLC CSE:UIE	6.3	N/A	N/A
ID		FAP Agri Tbk PT IDX:FAPA	17.1	N/A	N/A
ID	P	PT Nusantara Sawit Sejahtera Tbk IDX:NSSS	23.5	N/A	N/A
ID		Dharma Satya Nusantara Tbk PT IDX:DSNG	8	32%	0.2
MY	J	Johor Plantations Group Bhd KLSE:JPG	8.4	-1%	N/A
ID	J	Jhonlin Agro Raya PT Tbk IDX:JARR	35.1	N/A	N/A
CN	G	Gdh Supertime Group Co Ltd SZSE:001338	17.9	N/A	N/A
AR	M	Molinos Agro SA BCBA:MOLA	38.2	N/A	N/A
ID		Sawit Sumbermas Sarana Tbk PT IDX:SSMS	7.6	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Teladan Prima Agro PT Tbk IDX:TLDN	Average EV/EBIT: 19 6.5	N/A	N/A
US		Bunge Global SA F:Q23	22.5	31%	0.7
MT		UIE PLC CSE:UIE	6.3	N/A	N/A
ID		FAP Agri Tbk PT IDX:FAPA	17.1	N/A	N/A
ID	P	PT Nusantara Sawit Sejahtera Tbk IDX:NSSS	23.5	N/A	N/A
ID		Dharma Satya Nusantara Tbk PT IDX:DSNG	8	24%	0.3
MY	J	Johor Plantations Group Bhd KLSE:JPG	10.4	-4%	N/A
ID	J	Jhonlin Agro Raya PT Tbk IDX:JARR	35.1	N/A	N/A
CN	G	Gdh Supertime Group Co Ltd SZSE:001338	17.9	N/A	N/A
AR	M	Molinos Agro SA BCBA:MOLA	54.5	N/A	N/A
ID		Sawit Sumbermas Sarana Tbk PT IDX:SSMS	7.6	N/A	N/A

Teladan Prima Agro PT Tbk
IDX:TLDN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

TLDN Competitors Multiples
Teladan Prima Agro PT Tbk Competitors

See Also

Company

Help

Tools

Stocks

Teladan Prima Agro PT Tbk IDX:TLDN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

TLDN Competitors Multiples Teladan Prima Agro PT Tbk Competitors

See Also

Company

Help

Tools

Stocks

Teladan Prima Agro PT Tbk
IDX:TLDN

TLDN Competitors Multiples
Teladan Prima Agro PT Tbk Competitors