Wahana Pronatural Tbk PT
IDX:WAPO

Watchlist Manager
Wahana Pronatural Tbk PT Logo
Wahana Pronatural Tbk PT
IDX:WAPO
Watchlist
Price: 195 IDR 4.84% Market Closed
Market Cap: 242B IDR

Relative Value

The Relative Value of one WAPO stock under the Base Case scenario is 302.4 IDR. Compared to the current market price of 195 IDR, Wahana Pronatural Tbk PT is Undervalued by 36%.

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.

WAPO Relative Value
Base Case
302.4 IDR
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WAPO Competitors Multiples
Wahana Pronatural 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
Wahana Pronatural Tbk PT
IDX:WAPO
242B IDR 0.2 -24.1 -17.9 -17.9
ZA
Bid Corporation Ltd
JSE:BID
136.7B Zac 0 0 0 0
US
Sysco Corp
NYSE:SYY
37.7B USD 0.5 20.8 10.8 13.6
US
US Foods Holding Corp
NYSE:USFD
19.3B USD 0.5 34.5 14.6 20.1
ZA
SPAR Group Ltd
JSE:SPP
18.2B Zac 0 0 0 0
US
Performance Food Group Co
NYSE:PFGC
15.2B USD 0.2 46.6 14 26.9
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.1 9
TH
CP Axtra PCL
SET:CPAXT
155.5B THB 0.3 16.2 7.8 14.9
SG
Olam Group Ltd
SGX:VC2
3.5B SGD 0.1 13.6 5.7 9.2
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.6 35 14.6 21.9
AU
Metcash Ltd
ASX:MTS
3.7B AUD 0.2 12.9 10.2 10.2
P/E Multiple
Earnings Growth PEG
ID
Wahana Pronatural Tbk PT
IDX:WAPO
Average P/E: 23.7
Negative Multiple: -24.1
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
10%
N/A
US
Sysco Corp
NYSE:SYY
20.8
13%
1.6
US
US Foods Holding Corp
NYSE:USFD
34.5
36%
1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available N/A N/A
US
Performance Food Group Co
NYSE:PFGC
46.6
50%
0.9
SG
O
Olam International Ltd
F:O5I
9.7
-59%
N/A
TH
CP Axtra PCL
SET:CPAXT
16.2
19%
0.9
SG
Olam Group Ltd
SGX:VC2
13.6
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
35
23%
1.5
AU
Metcash Ltd
ASX:MTS
12.9
4%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Wahana Pronatural Tbk PT
IDX:WAPO
Average EV/EBITDA: 10.5
Negative Multiple: -17.9
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
8%
N/A
US
Sysco Corp
NYSE:SYY
10.8
4%
2.7
US
US Foods Holding Corp
NYSE:USFD
14.6
15%
1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
6%
N/A
US
Performance Food Group Co
NYSE:PFGC
14
18%
0.8
SG
O
Olam International Ltd
F:O5I
6.1
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
7.8
9%
0.9
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.6
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.2
18%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Wahana Pronatural Tbk PT
IDX:WAPO
Average EV/EBIT: 15.7
Negative Multiple: -17.9
N/A N/A
ZA
B
Bid Corporation Ltd
JSE:BID
Not Available
9%
N/A
US
Sysco Corp
NYSE:SYY
13.6
4%
3.4
US
US Foods Holding Corp
NYSE:USFD
20.1
18%
1.1
ZA
S
SPAR Group Ltd
JSE:SPP
Not Available
10%
N/A
US
Performance Food Group Co
NYSE:PFGC
26.9
32%
0.8
SG
O
Olam International Ltd
F:O5I
9
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
14.9
11%
1.4
SG
Olam Group Ltd
SGX:VC2
9.2
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
21.9
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.2
4%
2.6