Inti Bangun Sejahtera Valuation

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

IBST (IDR5050) is trading below our estimate of [[fair value]] (IDR6762.56)

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

Valuation Score

2/6

Valuation Score 2/6

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

Share Price vs Fair Value

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

Below Fair Value: IBST (IDR5050) is trading below our estimate of fair value (IDR6762.56)

Significantly Below Fair Value: IBST is trading below fair value by more than 20%.

Key Valuation Metric

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

Key metric: As IBST is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for IBST. This is calculated by dividing IBST's market cap by their current revenue.
What is IBST's PS Ratio?
PS Ratio	7.4x
Sales	Rp920.26b
Market Cap	Rp6.82t

IBST 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	9.6x
Enterprise Value/EBITDA	19.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does IBST's PS Ratio compare to its peers?

The above table shows the PS ratio for IBST vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	3.5x
MORA Mora Telematika Indonesia	2.1x	n/a	Rp8.3t
BALI Bali Towerindo Sentra	5.1x	n/a	Rp5.1t
CENT Centratama Telekomunikasi Indonesia	0.6x	n/a	Rp1.6t
TBIG Tower Bersama Infrastructure	6.2x	3.5%	Rp42.3t
IBST Inti Bangun Sejahtera	7.4x	n/a	Rp6.8t

Price-To-Sales vs Peers: IBST is expensive based on its Price-To-Sales Ratio (7.4x) compared to the peer average (3.5x).

Price to Sales Ratio vs Industry

How does IBST's PS Ratio compare vs other companies in the Asian Telecom Industry?

18 Companies	Price / Sales	Estimated Growth	Market Cap

18 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: IBST is expensive based on its Price-To-Sales Ratio (7.4x) compared to the Asian Telecom industry average (1.8x).

Price to Sales Ratio vs Fair Ratio

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

IBST PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	7.4x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate IBST's Price-To-Sales 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

First Media

Rp174.2b

Engages in technology, media, and telecommunication businesses in Indonesia.

KBLV

Rp100.00

35.1%

PT. Jasnita Telekomindo

Rp59.5b

Provides interconnection and internet services in Indonesia.

JAST

Rp55.00

-1.8%

7.8%

Mora Telematika Indonesia

Rp8.3t

Operates as a telecommunications infrastructure and network provider in Indonesia and Singapore.

MORA

Rp350.00

-7.9%

-24.2%