Ulima Nitra Tbk PT
IDX:UNIQ

Watchlist Manager
Ulima Nitra Tbk PT Logo
Ulima Nitra Tbk PT
IDX:UNIQ
Watchlist
Price: 176 IDR 3.53%
Market Cap: Rp552.5B

Relative Value

The Relative Value of one UNIQ stock under the Base Case scenario is 449.36 IDR. Compared to the current market price of 176 IDR, Ulima Nitra Tbk PT is Undervalued by 61%.

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.

UNIQ Relative Value
Base Case
449.36 IDR
Undervaluation 61%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

UNIQ Competitors Multiples
Ulima Nitra Tbk PT 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
Ulima Nitra Tbk PT
IDX:UNIQ
552.5B IDR 1.1 11.7 7.6 7.6
US
GE Vernova LLC
NYSE:GEV
221.4B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
103.8B ZAR 6.2 9.8 15.4 15.5
CH
Galderma Group AG
SIX:GALD
35.4B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
46.3B USD 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
34.4B USD 14.6 -3 204.4 -4 236.5 -680.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
548.5T IDR 46.1 -127.4 2 703 2 703
US
Coupang Inc
F:788
27.6B EUR 1 84.9 21.8 35.9
ZA
Vukile Property Fund Ltd
JSE:VKE
30.8B ZAR 5.9 7.2 18 18
P/S Multiple
Revenue Growth P/S to Growth
ID
Ulima Nitra Tbk PT
IDX:UNIQ
Average P/S: 60.9
1.1
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6.2
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
14.6
24%
0.6
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
46.1
N/A N/A
US
Coupang Inc
F:788
1
15%
0.1
ZA
V
Vukile Property Fund Ltd
JSE:VKE
5.9
-21%
N/A
P/E Multiple
Earnings Growth PEG
ID
Ulima Nitra Tbk PT
IDX:UNIQ
Average P/E: 826.9
11.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
9.8
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 204.4 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -127.4 N/A N/A
US
Coupang Inc
F:788
84.9
114%
0.7
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.2
-5%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ulima Nitra Tbk PT
IDX:UNIQ
Average EV/EBITDA: 1 030.5
7.6
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.4
9%
1.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -4 236.5 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 703
N/A N/A
US
Coupang Inc
F:788
21.8
56%
0.4
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18
12%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ulima Nitra Tbk PT
IDX:UNIQ
Average EV/EBIT: 1 052.9
7.6
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.5
8%
1.9
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -680.7 N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 703
N/A N/A
US
Coupang Inc
F:788
35.9
74%
0.5
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18
10%
1.8