Wicaksana Overseas International Tbk PT
IDX:WICO

Watchlist Manager
Wicaksana Overseas International Tbk PT Logo
Wicaksana Overseas International Tbk PT
IDX:WICO
Watchlist
Price: 123 IDR Market Closed
Market Cap: Rp294.4B

Relative Value

The Relative Value of one WICO stock under the Base Case scenario is 139.28 IDR. Compared to the current market price of 123 IDR, Wicaksana Overseas International Tbk PT is Undervalued by 12%.

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.

WICO Relative Value
Base Case
139.28 IDR
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

WICO Competitors Multiples
Wicaksana Overseas International 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
Wicaksana Overseas International Tbk PT
IDX:WICO
294.4B IDR 0.4 -1.7 -3.5 -3.5
US
Sysco Corp
NYSE:SYY
36.8B USD 0.4 20.3 10.5 13.4
US
US Foods Holding Corp
NYSE:USFD
18.4B USD 0.5 33 14.1 19.4
US
Performance Food Group Co
NYSE:PFGC
14.7B USD 0.2 45 13.7 26.3
SG
Olam International Ltd
F:O5I
4.3B EUR 0.2 9.7 6.2 9.1
TH
CP Axtra PCL
SET:CPAXT
156.6B THB 0.3 16.2 7.9 14.9
SG
Olam Group Ltd
SGX:VC2
3.4B SGD 0.1 13.6 5.7 9.2
US
Chefs' Warehouse Inc
NASDAQ:CHEF
2.6B USD 0.7 35.3 14.7 22.1
AU
Metcash Ltd
ASX:MTS
3.6B AUD 0.2 12.9 10.2 10.2
DE
Metro AG
XETRA:B4B
1.9B EUR 0.1 -10.8 3.1 18.6
US
United Natural Foods Inc
NYSE:UNFI
2.1B USD 0.1 -20.7 7.9 21.5
P/E Multiple
Earnings Growth PEG
ID
Wicaksana Overseas International Tbk PT
IDX:WICO
Average P/E: 23.2
Negative Multiple: -1.7
N/A N/A
US
Sysco Corp
NYSE:SYY
20.3
13%
1.6
US
US Foods Holding Corp
NYSE:USFD
33
36%
0.9
US
Performance Food Group Co
NYSE:PFGC
45
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
35.3
23%
1.5
AU
Metcash Ltd
ASX:MTS
12.9
4%
3.2
DE
Metro AG
XETRA:B4B
Negative Multiple: -10.8 N/A N/A
US
United Natural Foods Inc
NYSE:UNFI
Negative Multiple: -20.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Wicaksana Overseas International Tbk PT
IDX:WICO
Average EV/EBITDA: 9.4
Negative Multiple: -3.5
N/A N/A
US
Sysco Corp
NYSE:SYY
10.5
4%
2.6
US
US Foods Holding Corp
NYSE:USFD
14.1
15%
0.9
US
Performance Food Group Co
NYSE:PFGC
13.7
18%
0.8
SG
O
Olam International Ltd
F:O5I
6.2
N/A N/A
TH
CP Axtra PCL
SET:CPAXT
7.9
9%
0.9
SG
Olam Group Ltd
SGX:VC2
5.7
N/A N/A
US
Chefs' Warehouse Inc
NASDAQ:CHEF
14.7
18%
0.8
AU
Metcash Ltd
ASX:MTS
10.2
18%
0.6
DE
Metro AG
XETRA:B4B
3.1
6%
0.5
US
United Natural Foods Inc
NYSE:UNFI
7.9
19%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Wicaksana Overseas International Tbk PT
IDX:WICO
Average EV/EBIT: 16.5
Negative Multiple: -3.5
N/A N/A
US
Sysco Corp
NYSE:SYY
13.4
4%
3.3
US
US Foods Holding Corp
NYSE:USFD
19.4
18%
1.1
US
Performance Food Group Co
NYSE:PFGC
26.3
32%
0.8
SG
O
Olam International Ltd
F:O5I
9.1
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
22.1
17%
1.3
AU
Metcash Ltd
ASX:MTS
10.2
4%
2.6
DE
Metro AG
XETRA:B4B
18.6
26%
0.7
US
United Natural Foods Inc
NYSE:UNFI
21.5
38%
0.6