WOOD Relative Valuation - Integra Indocabinet Tbk PT

Watchlist Manager

Watchlist

Price: 296 IDR 1.37%

Market Cap: Rp1.9T

	Integra Indocabinet Tbk PT IDX:WOOD	ID
T	Technopack Polymers Ltd BSE:543656	IN
	Swan Energy Ltd NSE:SWANENERGY	IN

Multiples-Based Value

The Multiples-Based Value of one WOOD stock under the Base Case scenario is 535.23 IDR. Compared to the current market price of 296 IDR, Integra Indocabinet Tbk PT is Undervalued by 45%.

Multiples-Based 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 Multiples-Based Value calculated?

WOOD Multiples-Based Value

Undervaluation 45%

Multiples-Based Value

Price Rp296

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		Integra Indocabinet Tbk PT IDX:WOOD	1.9T IDR	0.7	23.9	16	16
US		Tempur Sealy International Inc NYSE:TPX	14.3B USD	2.9	36.8	21	26.3
US		Mohawk Industries Inc NYSE:MHK	6.5B USD	0.6	17.6	5.4	10.3
CN		Oppein Home Group Inc SSE:603833	30.8B CNY	1.7	12.8	12.1	12.1
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	25.2B CNY	1.3	15.8	11.5	11.5
TW		Nien Made Enterprise Co Ltd TWSE:8464	110.5B TWD	3.7	16.7	9.5	10.7
CN	H	HHC Changzhou Corp SZSE:301061	15.4B CNY	4.8	16.9	13.3	13.3
HK		Man Wah Holdings Ltd HKEX:1999	16.4B HKD	1	7.8	4.1	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	12.8B CNY	61.4	-134.9	-168.5	-168.5
CN		Suofeiya Home Collection Co Ltd SZSE:002572	12B CNY	1.2	10.6	9.7	9.7
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	11.7B CNY	19.6	-382.8	-343.2	-343.2

				Revenue Growth	P/S to Growth
ID		Integra Indocabinet Tbk PT IDX:WOOD	Average P/S: 9 0.7	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	2.9	19%	0.2
US		Mohawk Industries Inc NYSE:MHK	0.6	3%	0.2
CN		Oppein Home Group Inc SSE:603833	1.7	2%	0.8
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	1.3	8%	0.2
TW		Nien Made Enterprise Co Ltd TWSE:8464	3.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	4.8	27%	0.2
HK		Man Wah Holdings Ltd HKEX:1999	1	3%	0.3
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	61.4	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	1.2	2%	0.6
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	19.6	N/A	N/A

				Earnings Growth	PEG
ID		Integra Indocabinet Tbk PT IDX:WOOD	Average P/E: 17.7 23.9	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	36.8	25%	1.5
US		Mohawk Industries Inc NYSE:MHK	17.6	28%	0.6
CN		Oppein Home Group Inc SSE:603833	12.8	3%	4.3
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	15.8	18%	0.9
TW		Nien Made Enterprise Co Ltd TWSE:8464	16.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	16.9	27%	0.6
HK		Man Wah Holdings Ltd HKEX:1999	7.8	6%	1.3
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -134.9	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	10.6	-2%	N/A
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -382.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Integra Indocabinet Tbk PT IDX:WOOD	Average EV/EBITDA: 11.4 16	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	21	28%	0.7
US		Mohawk Industries Inc NYSE:MHK	5.4	4%	1.3
CN		Oppein Home Group Inc SSE:603833	12.1	17%	0.7
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	11.5	24%	0.5
TW		Nien Made Enterprise Co Ltd TWSE:8464	9.5	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.3	38%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.1	1%	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -168.5	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.7	14%	0.7
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -343.2	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Integra Indocabinet Tbk PT IDX:WOOD	Average EV/EBIT: 12.7 16	N/A	N/A
US		Tempur Sealy International Inc NYSE:TPX	26.3	27%	1
US		Mohawk Industries Inc NYSE:MHK	10.3	9%	1.1
CN		Oppein Home Group Inc SSE:603833	12.1	4%	3
CN		Jason Furniture Hangzhou Co Ltd SSE:603816	11.5	13%	0.9
TW		Nien Made Enterprise Co Ltd TWSE:8464	10.7	N/A	N/A
CN	H	HHC Changzhou Corp SZSE:301061	13.3	31%	0.4
HK		Man Wah Holdings Ltd HKEX:1999	4.1	1%	4.1
CN		A-Zenith Home Furnishings Co Ltd SSE:603389	Negative Multiple: -168.5	N/A	N/A
CN		Suofeiya Home Collection Co Ltd SZSE:002572	9.7	3%	3.2
CN		Fsilon Furnishing and Construction Materials Corp SSE:605318	Negative Multiple: -343.2	N/A	N/A

Integra Indocabinet Tbk PT
IDX:WOOD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WOOD Competitors Multiples
Integra Indocabinet Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Integra Indocabinet Tbk PT IDX:WOOD

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

WOOD Competitors Multiples Integra Indocabinet Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Integra Indocabinet Tbk PT
IDX:WOOD

WOOD Competitors Multiples
Integra Indocabinet Tbk PT Competitors