Erajaya Swasembada Valuation
Is ERAA undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
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 ERAA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: ERAA (IDR424) is trading above our estimate of fair value (IDR69.43)
Significantly Below Fair Value: ERAA is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for ERAA?
Key metric: As ERAA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is ERAA's PE Ratio? | |
|---|---|
| PE Ratio | 6x |
| Earnings | Rp1.12t |
| Market Cap | Rp6.69t |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.2x |
| Enterprise Value/EBITDA | 5.5x |
| PEG Ratio | 0.7x |
Price to Earnings Ratio vs Peers
How does ERAA's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 23.4x | ||
ERAL Sinar Eka Selaras | 6.6x | n/a | Rp1.3t |
UFOE Damai Sejahtera Abadi | 53.2x | n/a | Rp732.0b |
DOSS Global Sukses Digital | 21.6x | n/a | Rp565.8b |
IMAS Indomobil Sukses Internasional | 12x | n/a | Rp4.0t |
ERAA Erajaya Swasembada | 6x | 8.9% | Rp6.7t |
Price-To-Earnings vs Peers: ERAA is good value based on its Price-To-Earnings Ratio (6x) compared to the peer average (23.4x).
Price to Earnings Ratio vs Industry
How does ERAA'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 | |
|---|---|---|---|
Price-To-Earnings vs Industry: ERAA is good value based on its Price-To-Earnings Ratio (6x) compared to the Asian Specialty Retail industry average (17.7x).
Price to Earnings Ratio vs Fair Ratio
What is ERAA'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 6x |
| Fair PE Ratio | 9.9x |
Price-To-Earnings vs Fair Ratio: ERAA is good value based on its Price-To-Earnings Ratio (6x) compared to the estimated Fair Price-To-Earnings Ratio (9.9x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | Rp424.00 | Rp518.57 +22.3% | 6.6% | Rp570.00 | Rp470.00 | n/a | 7 |
| Nov ’25 | Rp452.00 | Rp531.43 +17.6% | 5.1% | Rp550.00 | Rp470.00 | n/a | 7 |
| Oct ’25 | Rp450.00 | Rp528.57 +17.5% | 5.1% | Rp550.00 | Rp470.00 | n/a | 7 |
| Sep ’25 | Rp422.00 | Rp521.43 +23.6% | 5.2% | Rp550.00 | Rp470.00 | n/a | 7 |
| Aug ’25 | Rp418.00 | Rp517.86 +23.9% | 3.9% | Rp550.00 | Rp490.00 | n/a | 7 |
| Jul ’25 | Rp378.00 | Rp515.63 +36.4% | 4.3% | Rp550.00 | Rp480.00 | n/a | 8 |
| Jun ’25 | Rp400.00 | Rp515.63 +28.9% | 4.3% | Rp550.00 | Rp480.00 | n/a | 8 |
| May ’25 | Rp404.00 | Rp530.00 +31.2% | 7.7% | Rp600.00 | Rp450.00 | n/a | 8 |
| Apr ’25 | Rp442.00 | Rp516.88 +16.9% | 9.6% | Rp600.00 | Rp445.00 | n/a | 8 |
| Mar ’25 | Rp456.00 | Rp519.44 +13.9% | 12.8% | Rp620.00 | Rp420.00 | n/a | 9 |
| Feb ’25 | Rp408.00 | Rp519.44 +27.3% | 12.8% | Rp620.00 | Rp420.00 | n/a | 9 |
| Jan ’25 | Rp426.00 | Rp525.63 +23.4% | 12.8% | Rp620.00 | Rp440.00 | n/a | 8 |
| Dec ’24 | Rp380.00 | Rp555.63 +46.2% | 14.2% | Rp690.00 | Rp440.00 | n/a | 8 |
| Nov ’24 | Rp344.00 | Rp605.25 +75.9% | 11.4% | Rp740.00 | Rp527.00 | Rp452.00 | 8 |
| Oct ’24 | Rp452.00 | Rp605.25 +33.9% | 11.4% | Rp740.00 | Rp527.00 | Rp450.00 | 8 |
| Sep ’24 | Rp482.00 | Rp601.71 +24.8% | 8.9% | Rp690.00 | Rp527.00 | Rp422.00 | 7 |
| Aug ’24 | Rp505.00 | Rp610.29 +20.8% | 11.1% | Rp690.00 | Rp480.00 | Rp418.00 | 7 |
| Jul ’24 | Rp476.00 | Rp590.29 +24.0% | 10.5% | Rp672.00 | Rp480.00 | Rp378.00 | 7 |
| Jun ’24 | Rp484.00 | Rp590.29 +22.0% | 10.5% | Rp672.00 | Rp480.00 | Rp400.00 | 7 |
| May ’24 | Rp496.00 | Rp600.33 +21.0% | 12.5% | Rp680.00 | Rp480.00 | Rp404.00 | 6 |
| Apr ’24 | Rp520.00 | Rp620.67 +19.4% | 32.1% | Rp1,030.00 | Rp424.00 | Rp442.00 | 6 |
| Mar ’24 | Rp525.00 | Rp665.50 +26.8% | 30.6% | Rp1,030.00 | Rp424.00 | Rp456.00 | 8 |
| Feb ’24 | Rp470.00 | Rp665.50 +41.6% | 30.6% | Rp1,030.00 | Rp424.00 | Rp408.00 | 8 |
| Jan ’24 | Rp392.00 | Rp677.40 +72.8% | 27.8% | Rp1,030.00 | Rp424.00 | Rp426.00 | 10 |
| Dec ’23 | Rp406.00 | Rp690.44 +70.1% | 28.1% | Rp1,030.00 | Rp424.00 | Rp380.00 | 9 |
| Nov ’23 | Rp418.00 | Rp747.00 +78.7% | 22.6% | Rp1,030.00 | Rp470.00 | Rp344.00 | 10 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
Multi Indocitra
Rp298.9b
Produces and distributes baby and health care products, and cosmetics in Indonesia.
MICE
Rp505.00
7D
0%
1Y
-1.0%
Ramayana Lestari Sentosa
Rp2.2t
Engages in the operation of a chain of department stores in Indonesia.
RALS
Rp366.00
7D
-3.7%
1Y
-25.3%
Globe Kita Terang
Rp72.2b
Engages in the retail and distribution of cellular phones and accessories in Indonesia.
GLOB
Rp65.00
7D
0%
1Y
-43.5%