Waskita Karya (Persero) Tbk PT
IDX:WSKT

Watchlist Manager
Waskita Karya (Persero) Tbk PT Logo
Waskita Karya (Persero) Tbk PT
IDX:WSKT
Watchlist
Price: 202 IDR Market Closed
Market Cap: Rp5.8T

Multiples-Based Value

The Multiples-Based Value for Waskita Karya (Persero) Tbk PT (WSKT) under the Base Case is 530.17 IDR. Compared with the current market price of 202 IDR, the stock appears Undervalued by 62%.

Multiples-Based 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.

WSKT Multiples-Based Value
Base Case
530.17 IDR
Undervaluation 62%
Multiples-Based Value
Price Rp202
Worst Case
Base Case
Best Case

Multiples Across Competitors

WSKT Competitors Multiples
Waskita Karya (Persero) 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
Waskita Karya (Persero) Tbk PT
IDX:WSKT
5.8T IDR 0.6 -2.1 11 11
JP
Sumitomo Densetsu Co Ltd
TSE:1949
35.2T JPY 1.5 19.9 10.9 11.5
FR
Vinci SA
PAR:DG
71.1B EUR 0.9 14.5 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
79.8B USD 2.9 80 35.4 56.1
IN
Larsen & Toubro Ltd
NSE:LT
4.8T INR 1.7 29.6 18 21.1
IN
Larsen and Toubro Ltd
F:LTO
41.5B EUR 1.6 27.4 16.7 19.5
NL
Ferrovial SE
AEX:FER
39.9B EUR 4.1 44.9 31.8 47.9
ES
Ferrovial SA
MAD:FER
39.5B EUR 4.2 45.2 32 48.2
US
Comfort Systems USA Inc
NYSE:FIX
44.8B USD 5.3 47.4 32.7 36.2
DE
Hochtief AG
XETRA:HOT
28.8B EUR 0.8 31.9 10.7 14.1
US
EMCOR Group Inc
NYSE:EME
31.2B USD 1.9 25.8 18 20.1
P/E Multiple
Earnings Growth PEG
ID
Waskita Karya (Persero) Tbk PT
IDX:WSKT
Average P/E: 36.7
Negative Multiple: -2.1
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
19.9
3%
6.6
FR
Vinci SA
PAR:DG
14.5
10%
1.4
US
Quanta Services Inc
NYSE:PWR
80
38%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
29.6
21%
1.4
IN
Larsen and Toubro Ltd
F:LTO
27.4
21%
1.3
NL
Ferrovial SE
AEX:FER
44.9
5%
9
ES
Ferrovial SA
MAD:FER
45.2
5%
9
US
Comfort Systems USA Inc
NYSE:FIX
47.4
18%
2.6
DE
H
Hochtief AG
XETRA:HOT
31.9
17%
1.9
US
EMCOR Group Inc
NYSE:EME
25.8
6%
4.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Waskita Karya (Persero) Tbk PT
IDX:WSKT
Average EV/EBITDA: 20.3
11
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
10.9
N/A N/A
FR
Vinci SA
PAR:DG
6.5
5%
1.3
US
Quanta Services Inc
NYSE:PWR
35.4
22%
1.6
IN
Larsen & Toubro Ltd
NSE:LT
18
18%
1
IN
Larsen and Toubro Ltd
F:LTO
16.7
18%
0.9
NL
Ferrovial SE
AEX:FER
31.8
10%
3.2
ES
Ferrovial SA
MAD:FER
32
10%
3.2
US
Comfort Systems USA Inc
NYSE:FIX
32.7
16%
2
DE
H
Hochtief AG
XETRA:HOT
10.7
3%
3.6
US
EMCOR Group Inc
NYSE:EME
18
7%
2.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Waskita Karya (Persero) Tbk PT
IDX:WSKT
Average EV/EBIT: 26.8
11
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
11.5
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
56.1
24%
2.3
IN
Larsen & Toubro Ltd
NSE:LT
21.1
20%
1.1
IN
Larsen and Toubro Ltd
F:LTO
19.5
20%
1
NL
Ferrovial SE
AEX:FER
47.9
13%
3.7
ES
Ferrovial SA
MAD:FER
48.2
13%
3.7
US
Comfort Systems USA Inc
NYSE:FIX
36.2
22%
1.6
DE
H
Hochtief AG
XETRA:HOT
14.1
5%
2.8
US
EMCOR Group Inc
NYSE:EME
20.1
11%
1.8
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett