Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 8 825 IDR -0.28% Market Closed
Market Cap: Rp125.2T

Relative Value

The Relative Value of one DNET stock under the Base Case scenario is 287.55 IDR. Compared to the current market price of 8 825 IDR, Indoritel Makmur Internasional Tbk PT is Overvalued by 97%.

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.

DNET Relative Value
Base Case
287.55 IDR
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DNET Competitors Multiples
Indoritel Makmur Internasional 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
Indoritel Makmur Internasional Tbk PT
IDX:DNET
125.2T IDR 78.6 107.4 444.4 444.4
US
AST SpaceMobile Inc
NASDAQ:ASTS
33.1B USD 466.2 -96.7 -139.2 -114.5
US
EchoStar Corp
NASDAQ:SATS
32.4B USD 2.2 -2.2 32.2 -527.5
US
Globalstar Inc
AMEX:GSAT
7.4B USD 27 -383 72.3 503.4
US
Lumen Technologies Inc
NYSE:LUMN
6.8B USD 0.6 -4 9.1 -126.6
UK
Liberty Global PLC
NASDAQ:LBTYA
4.1B USD 0.8 -0.6 8.8 146.3
BM
Liberty Global Ltd
F:3O41
3.4B EUR 0.8 -0.6 8.7 144.7
MY
TIME dotCom Bhd
KLSE:TIMECOM
11.1B MYR 6.5 27.1 22.2 22.2
US
Iridium Communications Inc
NASDAQ:IRDM
2.6B USD 3 22.8 9.6 18.1
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.2 8.9 12.2
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average P/E: 48.3
107.4
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -96.7 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.2 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -383 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -0.6 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -0.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
27.1
12%
2.3
US
Iridium Communications Inc
NASDAQ:IRDM
22.8
17%
1.3
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.2
10%
2.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBITDA: 65.4
444.4
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -139.2 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
32.2
14%
2.3
US
G
Globalstar Inc
AMEX:GSAT
72.3
35%
2.1
US
Lumen Technologies Inc
NYSE:LUMN
9.1
10%
0.9
UK
Liberty Global PLC
NASDAQ:LBTYA
8.8
11%
0.8
BM
Liberty Global Ltd
F:3O41
8.7
11%
0.8
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
22.2
25%
0.9
US
Iridium Communications Inc
NASDAQ:IRDM
9.6
6%
1.6
JP
U-Next Holdings Co Ltd
OTC:USNNF
8.9
-8%
N/A
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBIT: 166.1
444.4
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -114.5 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -527.5 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
503.4
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -126.6 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
146.3
27%
5.4
BM
Liberty Global Ltd
F:3O41
144.7
27%
5.4
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
22.2
N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
18.1
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
12.2
N/A N/A
AU
Uniti Group Ltd
ASX:UWL
37.3
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