Caturkarda Depo Bangunan Valuation

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

DEPO (IDR254) is trading above our estimate of [[fair value]] (IDR44.64)

Is DEPO 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-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

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

Below Fair Value: DEPO (IDR254) is trading above our estimate of fair value (IDR44.64)

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

Key Valuation Metric

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

Key metric: As DEPO is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DEPO. This is calculated by dividing DEPO's market cap by their current earnings.
What is DEPO's PE Ratio?
PE Ratio	21.1x
Earnings	Rp81.58b
Market Cap	Rp1.72t

DEPO 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	0.6x
Enterprise Value/EBITDA	16.2x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does DEPO's PE Ratio compare to its peers?

The above table shows the PE ratio for DEPO vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	9.7x
ACES Aspirasi Hidup Indonesia	16.6x	13.6%	Rp14.1t
TOOL Rohartindo Nusantara Luas	5.1x	n/a	Rp106.6b
PMJS Putra Mandiri Jembar	9.8x	n/a	Rp1.7t
RALS Ramayana Lestari Sentosa	7.4x	6.8%	Rp2.2t
DEPO Caturkarda Depo Bangunan	21.1x	n/a	Rp1.7t

Price-To-Earnings vs Peers: DEPO is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the peer average (9.7x).

Price to Earnings Ratio vs Industry

How does DEPO's PE Ratio compare vs other companies in the Asian Specialty Retail Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: DEPO is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the Asian Specialty Retail industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

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

DEPO PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	21.1x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate DEPO's Price-To-Earnings 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.

Discover undervalued companies

Multi Indocitra

Rp298.9b

Produces and distributes baby and health care products, and cosmetics in Indonesia.

MICE

Rp505.00

1.4%

-2.9%

Ramayana Lestari Sentosa

Rp2.2t

Engages in the operation of a chain of department stores in Indonesia.

RALS

Rp374.00

-2.1%

-24.3%

Globe Kita Terang

Rp72.2b

Engages in the retail and distribution of cellular phones and accessories in Indonesia.

GLOB

Rp65.00

-44.0%