PT. Mitra Adiperkasa Valuation

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

PMDK.Y ($24.03) is trading below our estimate of [[fair value]] ($61.85)

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

Valuation Score

4/6

Valuation 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 PMDK.Y when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: PMDK.Y ($24.03) is trading below our estimate of fair value ($61.85)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for PMDK.Y?

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

The above table shows the Price to Earnings ratio for PMDK.Y. This is calculated by dividing PMDK.Y's market cap by their current earnings.
What is PMDK.Y's PE Ratio?
PE Ratio	12x
Earnings	Rp1.92t
Market Cap	Rp22.99t

PMDK.Y 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	0.9x
Enterprise Value/EBITDA	6.8x
PEG Ratio	0.7x

Price to Earnings Ratio vs Peers

How does PMDK.Y's PE Ratio compare to its peers?

The above table shows the PE ratio for PMDK.Y 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	14.2x
SVV Savers Value Village	19.4x	22.3%	US$1.5b
KSS Kohl's	6.8x	8.6%	US$2.0b
MNSO MINISO Group Holding	17.5x	19.3%	US$5.3b
JWN Nordstrom	12.9x	19.2%	US$3.8b
PMDK.Y PT. Mitra Adiperkasa	12x	16.2%	US$23.0t

Price-To-Earnings vs Peers: PMDK.Y is good value based on its Price-To-Earnings Ratio (12x) compared to the peer average (23.8x).

Price to Earnings Ratio vs Industry

How does PMDK.Y's PE Ratio compare vs other companies in the North American Multiline Retail Industry?

1 Company	Price / Earnings	Estimated Growth	Market Cap

1 Company		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: PMDK.Y is good value based on its Price-To-Earnings Ratio (12x) compared to the Global Multiline Retail industry average (22.3x).

Price to Earnings Ratio vs Fair Ratio

What is PMDK.Y'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.

PMDK.Y PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	12x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate PMDK.Y'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

1-800-FLOWERS.COM

US$498.0m

Provides gifts for various occasions in the United States and internationally.

FLWS

US$7.53

-15.2%

-13.6%

B&M European Value Retail

UK£3.5b

Operates general merchandise and grocery stores.

BMRR.Y

UK£17.80

-9.2%

-33.4%

MarineMax

US$664.1m

Operates as a recreational boat and yacht retailer and superyacht services company in the United States.

HZO

US$29.40

-10.1%

-4.0%