Sariguna Primatirta Tbk PT
IDX:CLEO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (23), the stock would be worth Rp509.07 (25% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 18.4 | Rp408 |
0%
|
| 3-Year Average | 23 | Rp509.07 |
+25%
|
| 5-Year Average | 22.4 | Rp495.52 |
+21%
|
| Industry Average | 9 | Rp199.95 |
-51%
|
| Country Average | 7.8 | Rp172.83 |
-58%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
Rp10T
|
/ |
Jan 2026
Rp547.6B
|
= |
|
|
Rp10T
|
/ |
Dec 2026
Rp1T
|
= |
|
|
Rp10T
|
/ |
Dec 2027
Rp1.2T
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Sariguna Primatirta Tbk PT
IDX:CLEO
|
9.8T IDR | 18.4 | 25.6 | |
| US |
P
|
Primo Brands Corp
NYSE:PRMB
|
7.6B USD | 7 | 126.5 | |
| MY |
F
|
Fraser & Neave Holdings Bhd
KLSE:F&N
|
11.3B MYR | 13.1 | 24.9 | |
| CN |
C
|
China Resources Beverage Holdings Co Ltd
HKEX:2460
|
21.6B HKD | 3.1 | 11.6 | |
| BE |
|
Societe de Services de Participations, de Direction et d'Elaboration SA
XBRU:SPA
|
1.4B EUR | 16.4 | 31.6 | |
| ID |
|
Akasha Wira International Tbk PT
IDX:ADES
|
9.7T IDR | 11 | 14.5 | |
| KR |
W
|
WooDeumGeeFarm Co Ltd
KOSDAQ:403490
|
59.4B KRW | 15.6 | 60 | |
| CA |
|
Beckett's Inc
OTC:BKTSF
|
6m USD | -3.6 | -1.8 | |
| IN |
G
|
Galactico Corporate Services Ltd
BSE:542802
|
361.1m INR | 25.7 | 31 | |
| ID |
|
Tri Banyan Tirta Tbk PT
IDX:ALTO
|
39.5B IDR | -3.9 | -0.9 | |
| US |
A
|
Accredited Solutions Inc
OTC:ASII
|
769k USD | -2.4 | 0.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 4.4 |
| Median | 7.8 |
| 70th Percentile | 13.9 |
| Max | 1 547 003.1 |
Other Multiples
Sariguna Primatirta Tbk PT
Glance View
PT Sariguna Primatirta engages in the business of bottled water. The company is headquartered in Sidoarjo, Jawa Timur and currently employs 412 full-time employees. The company went IPO on 2017-05-05. The Company’s segments include Bottle, Non Bottle and Others. The firm offers its bottled drinking water under various brands, such as Anda, Cleo Platine, S-Tube, Supero2, Vio and Cleo. The firm has approximately 27 total factories across Indonesia.
