Ace Hardware Indonesia Tbk PT
OTC:ACEHF

Watchlist Manager
Ace Hardware Indonesia Tbk PT Logo
Ace Hardware Indonesia Tbk PT
OTC:ACEHF
Watchlist
Price: 0.0323 USD Market Closed
Market Cap: 553m USD

Relative Value

The Relative Value of one ACEHF stock under the Base Case scenario is 0.0588 USD. Compared to the current market price of 0.0323 USD, Ace Hardware Indonesia Tbk PT is Undervalued by 45%.

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.

ACEHF Relative Value
Base Case
0.0588 USD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
26
Median 3Y
1.5
Median 5Y
1.8
Industry
0.6
Forward
0.8
vs History
98
vs Industry
47
Median 3Y
14.8
Median 5Y
17.1
Industry
17.1
Forward
8.9
vs History
98
vs Industry
29
Median 3Y
11.2
Median 5Y
13
Industry
8.5
vs History
88
vs Industry
11
Median 3Y
22.2
Median 5Y
21.7
Industry
17.7
vs History
98
vs Industry
44
Median 3Y
2
Median 5Y
2.2
Industry
1.7
vs History
98
vs Industry
32
Median 3Y
1.3
Median 5Y
1.5
Industry
0.7
Forward
0.7
vs History
98
vs Industry
46
Median 3Y
2.6
Median 5Y
3.2
Industry
2.4
vs History
96
vs Industry
43
Median 3Y
9.6
Median 5Y
11.2
Industry
8.6
Forward
4.9
vs History
96
vs Industry
53
Median 3Y
9.6
Median 5Y
11.2
Industry
13.1
Forward
6.5
vs History
98
vs Industry
37
Median 3Y
9.8
Median 5Y
11
Industry
10
vs History
98
vs Industry
37
Median 3Y
11
Median 5Y
12.9
Industry
14.3
vs History
98
vs Industry
32
Median 3Y
1.8
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

ACEHF Competitors Multiples
Ace Hardware Indonesia 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
Ace Hardware Indonesia Tbk PT
OTC:ACEHF
7.1T USD 0.8 8.8 5.9 5.9
US
Home Depot Inc
NYSE:HD
342.5B USD 2.1 23.5 15.3 18.1
US
Lowe's Companies Inc
NYSE:LOW
135.3B USD 1.6 20 13.9 16.7
ZA
Italtile Ltd
JSE:ITE
11B Zac 0 0 0 0
UK
Kingfisher PLC
LSE:KGF
5.6B GBP 0.4 30.3 5.4 10.7
US
Floor & Decor Holdings Inc
NYSE:FND
6.6B USD 1.4 30.3 12.7 23.6
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.5B MYR 3 23.5 12.5 17.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.4B USD 2.8 22.1 11.8 16.5
ZA
Cashbuild Ltd
JSE:CSB
3.1B Zac 0 0 0 0
TH
Home Product Center PCL
SET:HMPRO
86.3B THB 1.3 14.1 8.6 12.4
SE
Clas Ohlson AB
STO:CLAS B
19.3B SEK 1.6 18.9 14.5 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ace Hardware Indonesia Tbk PT
OTC:ACEHF
Average EV/EBITDA: 11.2
5.9
10%
0.6
US
Home Depot Inc
NYSE:HD
15.3
3%
5.1
US
Lowe's Companies Inc
NYSE:LOW
13.9
5%
2.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
5.4
4%
1.4
US
Floor & Decor Holdings Inc
NYSE:FND
12.7
12%
1.1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.5
5%
2.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.8
5%
2.4
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
8%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
8.6
2%
4.3
SE
Clas Ohlson AB
STO:CLAS B
14.5
9%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ace Hardware Indonesia Tbk PT
OTC:ACEHF
Average EV/EBIT: 15.1
5.9
1%
5.9
US
Home Depot Inc
NYSE:HD
18.1
4%
4.5
US
Lowe's Companies Inc
NYSE:LOW
16.7
5%
3.3
ZA
I
Italtile Ltd
JSE:ITE
Not Available
5%
N/A
UK
Kingfisher PLC
LSE:KGF
10.7
6%
1.8
US
Floor & Decor Holdings Inc
NYSE:FND
23.6
13%
1.8
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
17.5
5%
3.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.5
5%
3.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
14%
N/A
TH
H
Home Product Center PCL
SET:HMPRO
12.4
0%
N/A
SE
Clas Ohlson AB
STO:CLAS B
14.5
12%
1.2