D

Dharma Polimetal Tbk PT
IDX:DRMA

Watchlist Manager
Dharma Polimetal Tbk PT
IDX:DRMA
Watchlist
Price: 975 IDR 2.63% Market Closed
Market Cap: Rp4.6T

Relative Value

The Relative Value of one DRMA stock under the Base Case scenario is 1 053.13 IDR. Compared to the current market price of 975 IDR, Dharma Polimetal Tbk PT is Undervalued by 7%.

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.

DRMA Relative Value
Base Case
1 053.13 IDR
Undervaluation 7%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DRMA Competitors Multiples
Dharma Polimetal 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
Dharma Polimetal Tbk PT
IDX:DRMA
4.6T IDR 0.8 7.8 6 6
JP
Niterra Co Ltd
XMUN:NGK
5.1B EUR 1.3 9.2 4.9 6.3
US
Atmus Filtration Technologies Inc
NYSE:ATMU
4.6B USD 2.6 22.2 16.6 18.5
DE
Aumovio Se
XETRA:AMV0
3.6B EUR 0.2 -12.3 1.6 9.4
IN
Endurance Technologies Ltd
BSE:540153
345.9B INR 2.6 37.6 19.1 29.4
IT
Brembo NV
F:Y8O
2.9B EUR 0.5 9 4.7 7.3
IN
TVS Holdings Ltd
NSE:TVSHLTD
277.2B INR 0.6 17.8 58.1 -228.7
US
Phinia Inc
NYSE:PHIN
2.4B USD 0.7 18.2 6.2 9.2
CN
WeRide Inc
NASDAQ:WRD
2.3B USD 38.1 -6.4 -4.5 -4.3
FR
Forvia SE
PAR:FRVIA
1.9B EUR 0.1 -0.9 2.6 6.4
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
15.1B CNY 2.4 -49.8 -49.2 -49.2
P/E Multiple
Earnings Growth PEG
ID
D
Dharma Polimetal Tbk PT
IDX:DRMA
Average P/E: 17.4
7.8
9%
0.9
JP
N
Niterra Co Ltd
XMUN:NGK
9.2
11%
0.8
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
22.2
12%
1.9
DE
A
Aumovio Se
XETRA:AMV0
Negative Multiple: -12.3 N/A N/A
IN
E
Endurance Technologies Ltd
BSE:540153
37.6
19%
2
IT
B
Brembo NV
F:Y8O
9
4%
2.2
IN
TVS Holdings Ltd
NSE:TVSHLTD
17.8
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
18.2
30%
0.6
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -6.4 N/A N/A
FR
Forvia SE
PAR:FRVIA
Negative Multiple: -0.9 N/A N/A
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -49.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
D
Dharma Polimetal Tbk PT
IDX:DRMA
Average EV/EBITDA: 13.3
6
13%
0.5
JP
N
Niterra Co Ltd
XMUN:NGK
4.9
9%
0.5
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
16.6
15%
1.1
DE
A
Aumovio Se
XETRA:AMV0
1.6
11%
0.1
IN
E
Endurance Technologies Ltd
BSE:540153
19.1
19%
1
IT
B
Brembo NV
F:Y8O
4.7
3%
1.6
IN
TVS Holdings Ltd
NSE:TVSHLTD
58.1
N/A N/A
US
P
Phinia Inc
NYSE:PHIN
6.2
5%
1.2
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -4.5 N/A N/A
FR
Forvia SE
PAR:FRVIA
2.6
3%
0.9
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -49.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
D
Dharma Polimetal Tbk PT
IDX:DRMA
Average EV/EBIT: 11.6
6
5%
1.2
JP
N
Niterra Co Ltd
XMUN:NGK
6.3
N/A N/A
US
A
Atmus Filtration Technologies Inc
NYSE:ATMU
18.5
15%
1.2
DE
A
Aumovio Se
XETRA:AMV0
9.4
55%
0.2
IN
E
Endurance Technologies Ltd
BSE:540153
29.4
20%
1.5
IT
B
Brembo NV
F:Y8O
7.3
3%
2.4
IN
TVS Holdings Ltd
NSE:TVSHLTD
Negative Multiple: -228.7 N/A N/A
US
P
Phinia Inc
NYSE:PHIN
9.2
7%
1.3
CN
W
WeRide Inc
NASDAQ:WRD
Negative Multiple: -4.3 N/A N/A
FR
Forvia SE
PAR:FRVIA
6.4
N/A N/A
CN
Beijing Jingwei Hirain Technologies Co Inc
SSE:688326
Negative Multiple: -49.2 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