T

Tempo Scan Pacific Tbk PT
IDX:TSPC

Watchlist Manager
Tempo Scan Pacific Tbk PT
IDX:TSPC
Watchlist
Price: 2 500 IDR -0.79% Market Closed
Market Cap: 11.3T IDR

Relative Value

The Relative Value of one TSPC stock under the Base Case scenario is 2 521.28 IDR. Compared to the current market price of 2 500 IDR, Tempo Scan Pacific Tbk PT is Undervalued by 1%.

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.

TSPC Relative Value
Base Case
2 521.28 IDR
Undervaluation 1%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
75
Median 3Y
0.6
Median 5Y
0.5
Industry
2.5
vs History
22
vs Industry
41
Median 3Y
7.2
Median 5Y
7.2
Industry
21.5
vs History
58
vs Industry
44
Median 3Y
7.8
Median 5Y
7.3
Industry
16.6
vs History
55
vs Industry
29
Median 3Y
11.1
Median 5Y
10.6
Industry
24.9
vs History
11
vs Industry
54
Median 3Y
1.1
Median 5Y
0.9
Industry
2.1
vs History
11
vs Industry
84
Median 3Y
0.4
Median 5Y
0.3
Industry
2.7
vs History
11
vs Industry
77
Median 3Y
1.2
Median 5Y
1
Industry
5.2
vs History
34
vs Industry
48
Median 3Y
4.4
Median 5Y
3.9
Industry
12.8
vs History
34
vs Industry
47
Median 3Y
4.4
Median 5Y
3.9
Industry
16.3
vs History
60
vs Industry
49
Median 3Y
5.5
Median 5Y
4.9
Industry
14.9
vs History
58
vs Industry
36
Median 3Y
5.9
Median 5Y
6.3
Industry
17.9
vs History
7
vs Industry
54
Median 3Y
0.9
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

TSPC Competitors Multiples
Tempo Scan Pacific Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Tempo Scan Pacific Tbk PT
IDX:TSPC
11.3T IDR 0.8 7.8 4.1 4.1
US
Eli Lilly and Co
NYSE:LLY
765B USD 15.6 68.9 36.9 40.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
US
Johnson & Johnson
NYSE:JNJ
376.4B USD 4.2 17.3 12.6 16.6
DK
Novo Nordisk A/S
CSE:NOVO B
2.3T DKK 7.5 21.7 15 17.2
CH
Roche Holding AG
SIX:ROG
215.1B CHF 3.6 26 9.7 11.4
CH
Novartis AG
SIX:NOVN
190.5B CHF 4.3 18 10.6 14.2
UK
AstraZeneca PLC
LSE:AZN
167.5B GBP 4.1 29.1 131.1 197.7
US
Merck & Co Inc
NYSE:MRK
204.7B USD 3.2 11.7 8.7 10.6
IE
Endo International PLC
LSE:0Y5F
163.5B USD 70.5 -56 261.3 655.3
US
Pfizer Inc
NYSE:PFE
138.1B USD 2.2 17.5 7.5 10.6
P/E Multiple
Earnings Growth PEG
ID
T
Tempo Scan Pacific Tbk PT
IDX:TSPC
Average P/E: 24.2
7.8
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
68.9
50%
1.4
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
US
Johnson & Johnson
NYSE:JNJ
17.3
27%
0.6
DK
Novo Nordisk A/S
CSE:NOVO B
21.7
18%
1.2
CH
Roche Holding AG
SIX:ROG
26
32%
0.8
CH
Novartis AG
SIX:NOVN
18
17%
1.1
UK
AstraZeneca PLC
LSE:AZN
29.1
36%
0.8
US
Merck & Co Inc
NYSE:MRK
11.7
17%
0.7
IE
E
Endo International PLC
LSE:0Y5F
Negative Multiple: -56 N/A N/A
US
Pfizer Inc
NYSE:PFE
17.5
31%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
T
Tempo Scan Pacific Tbk PT
IDX:TSPC
Average EV/EBITDA: 394.9
4.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
36.9
30%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
US
Johnson & Johnson
NYSE:JNJ
12.6
7%
1.8
DK
Novo Nordisk A/S
CSE:NOVO B
15
13%
1.2
CH
Roche Holding AG
SIX:ROG
9.7
5%
1.9
CH
Novartis AG
SIX:NOVN
10.6
5%
2.1
UK
AstraZeneca PLC
LSE:AZN
131.1
10%
13.1
US
Merck & Co Inc
NYSE:MRK
8.7
8%
1.1
IE
E
Endo International PLC
LSE:0Y5F
261.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
7.5
2%
3.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
T
Tempo Scan Pacific Tbk PT
IDX:TSPC
Average EV/EBIT: 1 698.2
4.1
N/A N/A
US
Eli Lilly and Co
NYSE:LLY
40.4
32%
1.3
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
US
Johnson & Johnson
NYSE:JNJ
16.6
13%
1.3
DK
Novo Nordisk A/S
CSE:NOVO B
17.2
14%
1.2
CH
Roche Holding AG
SIX:ROG
11.4
6%
1.9
CH
Novartis AG
SIX:NOVN
14.2
10%
1.4
UK
AstraZeneca PLC
LSE:AZN
197.7
23%
8.6
US
Merck & Co Inc
NYSE:MRK
10.6
11%
1
IE
E
Endo International PLC
LSE:0Y5F
655.3
N/A N/A
US
Pfizer Inc
NYSE:PFE
10.6
10%
1.1