Adhi Karya (Persero) Tbk PT
XMUN:KM6

Watchlist Manager
Adhi Karya (Persero) Tbk PT Logo
Adhi Karya (Persero) Tbk PT
XMUN:KM6
Watchlist
Price: 0.017 EUR -2.86% Market Closed
Market Cap: €713.2m

Relative Value

The Relative Value of one KM6 stock under the Base Case scenario is 0.057 EUR. Compared to the current market price of 0.017 EUR, Adhi Karya (Persero) Tbk PT is Undervalued by 70%.

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.

KM6 Relative Value
Base Case
0.057 EUR
Undervaluation 70%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

KM6 Competitors Multiples
Adhi 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
Adhi Karya (Persero) Tbk PT
XMUN:KM6
1.7T EUR 0.2 9.2 4.4 4.4
JP
Sumitomo Densetsu Co Ltd
TSE:1949
35.2T JPY 1.5 19.9 10.9 11.5
US
Quanta Services Inc
NYSE:PWR
85B USD 3 82.8 36.5 57.8
FR
Vinci SA
PAR:DG
70.9B EUR 0.9 14.4 6.5 9.5
IN
Larsen & Toubro Ltd
NSE:LT
5.3T INR 1.9 32.5 19.6 23
IN
Larsen and Toubro Ltd
F:LTO
45.8B EUR 1.8 30.2 18.2 21.4
ES
Ferrovial SA
MAD:FER
40.5B EUR 4.2 45.5 32.1 48.4
NL
Ferrovial SE
AEX:FER
40.4B EUR 4.2 45.7 32.3 48.6
US
Comfort Systems USA Inc
NYSE:FIX
48.3B USD 5.3 47.2 32.6 36.1
DE
Hochtief AG
XETRA:HOT
28.1B EUR 0.7 31.1 10.5 13.8
US
EMCOR Group Inc
NYSE:EME
32B USD 1.9 25.2 17.6 19.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Adhi Karya (Persero) Tbk PT
XMUN:KM6
Average EV/EBITDA: 20.1
4.4
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
10.9
N/A N/A
US
Quanta Services Inc
NYSE:PWR
36.5
22%
1.7
FR
Vinci SA
PAR:DG
6.5
5%
1.3
IN
Larsen & Toubro Ltd
NSE:LT
19.6
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
18.2
18%
1
ES
Ferrovial SA
MAD:FER
32.1
10%
3.2
NL
Ferrovial SE
AEX:FER
32.3
10%
3.2
US
Comfort Systems USA Inc
NYSE:FIX
32.6
16%
2
DE
H
Hochtief AG
XETRA:HOT
10.5
3%
3.5
US
EMCOR Group Inc
NYSE:EME
17.6
7%
2.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Adhi Karya (Persero) Tbk PT
XMUN:KM6
Average EV/EBIT: 26.8
4.4
N/A N/A
JP
Sumitomo Densetsu Co Ltd
TSE:1949
11.5
N/A N/A
US
Quanta Services Inc
NYSE:PWR
57.8
23%
2.5
FR
Vinci SA
PAR:DG
9.5
7%
1.4
IN
Larsen & Toubro Ltd
NSE:LT
23
20%
1.1
IN
Larsen and Toubro Ltd
F:LTO
21.4
20%
1.1
ES
Ferrovial SA
MAD:FER
48.4
13%
3.7
NL
Ferrovial SE
AEX:FER
48.6
13%
3.7
US
Comfort Systems USA Inc
NYSE:FIX
36.1
22%
1.6
DE
H
Hochtief AG
XETRA:HOT
13.8
4%
3.5
US
EMCOR Group Inc
NYSE:EME
19.7
N/A N/A
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