Pantai Indah Kapuk Dua Valuation

Q: What is the Fair Price of PANI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

PANI (IDR9775) is trading above our estimate of [[fair value]] (IDR8994.35)

Is PANI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of PANI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: PANI (IDR9775) is trading above our estimate of fair value (IDR8994.35)

Significantly Below Fair Value: PANI is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for PANI?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for PANI. This is calculated by dividing PANI's market cap by their current preferred multiple.
What is PANI's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	Rp165.04t

PANI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	78.6x
Enterprise Value/EBITDA	215.2x
PEG Ratio	11.1x

Price to Book Ratio vs Peers

How does PANI's PB Ratio compare to its peers?

The above table shows the PB ratio for PANI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PB	Estimated Growth	Market Cap
Peer Average	3.4x
MDKA Merdeka Copper Gold	3.8x	102.4%	Rp55.9t
PDPP Primadaya Plastisindo	4.3x	n/a	Rp1.7t
BRMS Bumi Resources Minerals	1.2x	43.4%	Rp22.7t
BRPT Barito Pacific	4.1x	81.2%	Rp107.0t
PANI Pantai Indah Kapuk Dua	12.5x	43.1%	Rp165.0t

Price-To-Book vs Peers: PANI is expensive based on its Price-To-Book Ratio (12.5x) compared to the peer average (3.4x).

Price to Earnings Ratio vs Industry

How does PANI's PE Ratio compare vs other companies in the ID Packaging Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	23.8%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	23.8%
	n/a	n/a	n/a

No more companies

Price-To-Book vs Industry: PANI is expensive based on its Price-To-Book Ratio (12.5x) compared to the ID Packaging industry average (0.8x).

Price to Book Ratio vs Fair Ratio

What is PANI's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

PANI PB Ratio vs Fair Ratio.
Fair Ratio
Current PB Ratio	12.5x
Fair PB Ratio	n/a

Price-To-Book vs Fair Ratio: Insufficient data to calculate PANI's Price-To-Book Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.