UNVR Relative Valuation - Unilever Indonesia Tbk PT

Watchlist Manager

Watchlist

Price: 2 000 IDR 7.82% Market Closed

Market Cap: Rp76.3T

	Unilever Indonesia Tbk PT IDX:UNVR	ID
F	Fuji Seal International Inc TSE:7864	JP
	NN Group NV AEX:NN	NL

Relative Value

The Relative Value of one UNVR stock under the Base Case scenario is 2 053.77 IDR. Compared to the current market price of 2 000 IDR, Unilever Indonesia Tbk PT is Undervalued by 3%.

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.

What is Relative Valuation?

How is Relative Value calculated?

UNVR Relative Value

Base Case

Undervaluation 3%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID	Unilever Indonesia Tbk PT IDX:UNVR	76T IDR	2.4	9.9	14.6	14.6
US	Procter & Gamble Co NYSE:PG	334.6B USD	3.9	20.7	14.7	16.7
US	Colgate-Palmolive Co NYSE:CL	68.2B USD	3.3	32	14.8	16.9
UK	Reckitt Benckiser Group PLC LSE:RKT	33.1B GBP	2.3	10.5	9.5	11.6
US	Kimberly-Clark Corp NYSE:KMB	33B USD	2	16.3	11.1	14.4
DE	Henkel AG & Co KGaA XETRA:HEN3	27.5B EUR	1.3	13.3	6.9	8.6
US	Church & Dwight Co Inc NYSE:CHD	22.4B USD	3.6	30.4	17.1	20.7
SE	Essity AB (publ) STO:ESSITY B	168.8B SEK	1.2	13.4	7.4	10.3
US	Clorox Co NYSE:CLX	12.8B USD	1.9	17	11.9	14.3
JP	Unicharm Corp TSE:8113	1.6T JPY	1.7	24.7	8.5	12.4
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	116B MXN	2.2	15.7	9.3	10.8

			Revenue Growth	P/S to Growth
ID	Unilever Indonesia Tbk PT IDX:UNVR	Average P/S: 2.4 2.4	5%	0.5
US	Procter & Gamble Co NYSE:PG	3.9	4%	1
US	Colgate-Palmolive Co NYSE:CL	3.3	5%	0.7
UK	Reckitt Benckiser Group PLC LSE:RKT	2.3	5%	0.5
US	Kimberly-Clark Corp NYSE:KMB	2	4%	0.5
DE	Henkel AG & Co KGaA XETRA:HEN3	1.3	0%	N/A
US	Church & Dwight Co Inc NYSE:CHD	3.6	2%	1.8
SE	Essity AB (publ) STO:ESSITY B	1.2	3%	0.4
US	Clorox Co NYSE:CLX	1.9	1%	1.9
JP	Unicharm Corp TSE:8113	1.7	5%	0.3
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	2.2	5%	0.4

			Earnings Growth	PEG
ID	Unilever Indonesia Tbk PT IDX:UNVR	Average P/E: 18.5 9.9	-14%	N/A
US	Procter & Gamble Co NYSE:PG	20.7	6%	3.5
US	Colgate-Palmolive Co NYSE:CL	32	20%	1.6
UK	Reckitt Benckiser Group PLC LSE:RKT	10.5	-6%	N/A
US	Kimberly-Clark Corp NYSE:KMB	16.3	10%	1.6
DE	Henkel AG & Co KGaA XETRA:HEN3	13.3	8%	1.7
US	Church & Dwight Co Inc NYSE:CHD	30.4	12%	2.5
SE	Essity AB (publ) STO:ESSITY B	13.4	8%	1.7
US	Clorox Co NYSE:CLX	17	3%	5.7
JP	Unicharm Corp TSE:8113	24.7	20%	1.2
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	15.7	6%	2.6

			EBITDA Growth	EV/EBITDA to Growth
ID	Unilever Indonesia Tbk PT IDX:UNVR	Average EV/EBITDA: 11.4 14.6	12%	1.2
US	Procter & Gamble Co NYSE:PG	14.7	5%	2.9
US	Colgate-Palmolive Co NYSE:CL	14.8	6%	2.5
UK	Reckitt Benckiser Group PLC LSE:RKT	9.5	3%	3.2
US	Kimberly-Clark Corp NYSE:KMB	11.1	7%	1.6
DE	Henkel AG & Co KGaA XETRA:HEN3	6.9	2%	3.5
US	Church & Dwight Co Inc NYSE:CHD	17.1	5%	3.4
SE	Essity AB (publ) STO:ESSITY B	7.4	4%	1.9
US	Clorox Co NYSE:CLX	11.9	3%	4
JP	Unicharm Corp TSE:8113	8.5	12%	0.7
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	9.3	6%	1.5

			EBIT Growth	EV/EBIT to Growth
ID	Unilever Indonesia Tbk PT IDX:UNVR	Average EV/EBIT: 13.8 14.6	9%	1.6
US	Procter & Gamble Co NYSE:PG	16.7	5%	3.3
US	Colgate-Palmolive Co NYSE:CL	16.9	6%	2.8
UK	Reckitt Benckiser Group PLC LSE:RKT	11.6	3%	3.9
US	Kimberly-Clark Corp NYSE:KMB	14.4	8%	1.8
DE	Henkel AG & Co KGaA XETRA:HEN3	8.6	3%	2.9
US	Church & Dwight Co Inc NYSE:CHD	20.7	6%	3.5
SE	Essity AB (publ) STO:ESSITY B	10.3	4%	2.6
US	Clorox Co NYSE:CLX	14.3	4%	3.6
JP	Unicharm Corp TSE:8113	12.4	N/A	N/A
MX	Kimberly-Clark de Mexico SAB de CV BMV:KIMBERA	10.8	5%	2.2

Unilever Indonesia Tbk PT
IDX:UNVR

Relative Value

Valuation Multiples

Multiples Across Competitors

UNVR Competitors Multiples
Unilever Indonesia Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Unilever Indonesia Tbk PT IDX:UNVR

Relative Value

Valuation Multiples

Multiples Across Competitors

UNVR Competitors Multiples Unilever Indonesia Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Unilever Indonesia Tbk PT
IDX:UNVR

UNVR Competitors Multiples
Unilever Indonesia Tbk PT Competitors