看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | -41.6x - -46.0x | -43.8x |
| Selected Fwd P/E Multiple | -36.7x - -40.6x | -38.6x |
| Fair Value | Rp69.23 - Rp76.52 | Rp72.87 |
| Upside | -51.9% - -46.9% | -49.4% |
| Benchmarks | - | Full Ticker |
| PT Digital Mediatama Maxima Tbk | - | IDX:DMMX |
| PT Solusi Sinergi Digital Tbk | - | IDX:WIFI |
| PT Visi Media Asia Tbk | - | IDX:VIVA |
| PT Intermedia Capital Tbk | - | IDX:MDIA |
| PT Lini Imaji Kreasi Ekosistem Tbk | - | IDX:FUTR |
| PT MDTV Media Technologies Tbk | - | IDX:NETV |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| DMMX | WIFI | VIVA | MDIA | FUTR | NETV | |||
| IDX:DMMX | IDX:WIFI | IDX:VIVA | IDX:MDIA | IDX:FUTR | IDX:NETV | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 142.0% | NM- | NM- | NM- | NM- | ||
| 3Y CAGR | NM- | 107.7% | NM- | NM- | 32.0% | NM- | ||
| Latest Twelve Months | 98.0% | 165.7% | 281.9% | 41.9% | 316.9% | 89.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 2.0% | 15.7% | -30.2% | -44.5% | 7.0% | -99.7% | ||
| Prior Fiscal Year | -13.6% | 13.3% | -274.6% | -123.3% | 0.4% | -267.4% | ||
| Latest Fiscal Year | -4.4% | 34.4% | 365.1% | -140.9% | 5.0% | -37.4% | ||
| Latest Twelve Months | -0.6% | 42.1% | 574.8% | -107.3% | 12.9% | -42.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 29.5x | 11.1x | -16.4x | 33.2x | 35.0x | -26.6x | ||
| Price / LTM Sales | 2.5x | 7.1x | 0.2x | 1.6x | 12.9x | 36.0x | ||
| LTM P/E Ratio | -410.4x | 16.9x | 0.0x | -1.5x | 100.0x | -84.7x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | -410.4x | 0.0x | 100.0x | |||||
| Historical LTM P/E Ratio | -25.5x | -5.7x | -3.5x | |||||
| Selected P/E Multiple | -41.6x | -43.8x | -46.0x | |||||
| (x) LTM Net Income | (68,390) | (68,390) | (68,390) | |||||
| (=) Equity Value | 2,846,274 | 2,996,078 | 3,145,882 | |||||
| (/) Shares Outstanding | 41,360.5 | 41,360.5 | 41,360.5 | |||||
| Implied Value Range | 68.82 | 72.44 | 76.06 | |||||
| FX Rate: IDR/IDR | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 68.82 | 72.44 | 76.06 | 144.00 | ||||
| Upside / (Downside) | -52.2% | -49.7% | -47.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | DMMX | WIFI | VIVA | MDIA | FUTR | NETV | |
| Value of Common Equity | 2,569,840 | 6,370,259 | 230,500 | 1,058,820 | 975,426 | 5,955,915 | |
| (/) Shares Outstanding | 7,259.4 | 2,359.4 | 16,464.3 | 39,215.5 | 6,635.6 | 41,360.5 | |
| Implied Stock Price | 354.00 | 2,700.00 | 14.00 | 27.00 | 147.00 | 144.00 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 354.00 | 2,700.00 | 14.00 | 27.00 | 147.00 | 144.00 | |
| Trading Currency | IDR | IDR | IDR | IDR | IDR | IDR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |