Integra Indocabinet Tbk PT
IDX:WOOD

Watchlist Manager
Integra Indocabinet Tbk PT Logo
Integra Indocabinet Tbk PT
IDX:WOOD
Watchlist
Price: 376 IDR 1.08% Market Closed
Market Cap: 2.4T IDR

Relative Value

The Relative Value of one WOOD stock under the Base Case scenario is 633.61 IDR. Compared to the current market price of 376 IDR, Integra Indocabinet Tbk PT is Undervalued by 41%.

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.

WOOD Relative Value
Base Case
633.61 IDR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
56
Median 3Y
0.8
Median 5Y
0.8
Industry
1.1
vs History
31
vs Industry
38
Median 3Y
13.1
Median 5Y
12.4
Industry
17.8
vs History
20
vs Industry
56
Median 3Y
6.4
Median 5Y
6.4
Industry
11.6
vs History
58
vs Industry
39
Median 3Y
9.6
Median 5Y
13.1
Industry
15.6
vs History
65
vs Industry
78
Median 3Y
0.5
Median 5Y
0.7
Industry
1.6
vs History
42
vs Industry
32
Median 3Y
1.7
Median 5Y
1.7
Industry
1.2
vs History
19
vs Industry
28
Median 3Y
5.9
Median 5Y
5.6
Industry
4
vs History
22
vs Industry
29
Median 3Y
12.5
Median 5Y
11.3
Industry
10.5
vs History
22
vs Industry
35
Median 3Y
12.5
Median 5Y
11.3
Industry
13.6
vs History
15
vs Industry
36
Median 3Y
13.8
Median 5Y
13.8
Industry
12.5
vs History
15
vs Industry
34
Median 3Y
15
Median 5Y
-10.4
Industry
15.9
vs History
71
vs Industry
67
Median 3Y
0.6
Median 5Y
0.8
Industry
1.2

Multiples Across Competitors

WOOD Competitors Multiples
Integra Indocabinet 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
Integra Indocabinet Tbk PT
IDX:WOOD
2.4T IDR 0.8 14 13.2 13.2
US
Tempur Sealy International Inc
NYSE:TPX
14.3B USD 2.9 36.8 21 26.3
US
Mohawk Industries Inc
NYSE:MHK
7.3B USD 0.7 17.5 6.5 12.6
CN
Oppein Home Group Inc
SSE:603833
32B CNY 1.8 13.3 16 16
CN
Jason Furniture Hangzhou Co Ltd
SSE:603816
25.9B CNY 1.3 16.2 13.5 13.5
TW
Nien Made Enterprise Co Ltd
TWSE:8464
110.5B TWD 3.7 16.8 11.3 12.6
CN
HHC Changzhou Corp
SZSE:301061
20.1B CNY 6.2 22 18.4 18.4
HK
Man Wah Holdings Ltd
HKEX:1999
18.1B HKD 1.1 8.8 4.6 4.6
CN
Suofeiya Home Collection Co Ltd
SZSE:002572
13.2B CNY 1.3 11.7 10 10
US
Leggett & Platt Inc
NYSE:LEG
1.7B USD 0.4 7.4 7 10.3
CN
A-Zenith Home Furnishings Co Ltd
SSE:603389
11.4B CNY 54.4 -119.5 -150.5 -150.5