Search tickers (stock/ETF/mutual fund)...
  • Screener
  • Watchlist
  • Charts
  • Gurus
    • EXCL.JK
    XL Axiata Tbk PT
    Price:  
    2,180 
    IDR
    Volume:  
    5,237,800
    Indonesia | Wireless Telecommunication Services
    ValuationOverviewFinancialsForecastCompareHistorical PriceDividendsTransactionsPeople
    Valuation Summary
    Discounted Cash Flow
    Trading Multiples
    Peter Lynch Fair Value
    Earnings Power Value
    Dividend Discount Model
    WACC
    Similar Stocks to EXCL.JK
    ISAT.JK
    Indosat Tbk PT
    DTAC.BK
    Total Access Communication PCL
    VFQS.QA
    Vodafone Qatar PQSC
    7030.SR
    Mobile Telecommunications Company Saudi Arabia SJSC
    CC3.SI
    StarHub Ltd
    9436.T
    Okinawa Cellular Telephone Co

    EXCL.JK EV/EBITDA

    P/EEV/EBITDA
    23.9 %
    Upside

    As of 2025-05-18, the EV/EBITDA ratio of XL Axiata Tbk PT (EXCL.JK) is 4.8. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. EXCL.JK's latest enterprise value is 83,093,300 mil IDR. EXCL.JK's TTM EBITDA according to its financial statements is 17,461,030 mil IDR. Dividing these 2 quantities gives us the above EXCL.JK EV/EBITDA ratio.

    Range Selected
    Trailing EV/EBITDA multiples5.0x - 5.4x5.2x
    Forward EV/EBITDA multiples 5.5x - 6.7x6.1x
    Fair Price2,310.43 - 3,390.182,701.09
    Upside6.0% - 55.5%23.9%
    2,180.00 IDR
    Stock Price
    2,701.09 IDR
    Fair Price
    TRADING MULTIPLES

    EXCL.JK EV/EBITDA - Benchmarking against peers

    (IDR in millions except Fair Price)
    TrailingForward
    Market Cap (IDR mil)EV/EBITDAEV/EBITDA
    XL Axiata Tbk PT39,675,6964.8x5.3x
    Hutchison Telecommunications Hong Kong Holdings Ltd 10,374,934 1.5x 1.9x
    Smartone Telecommunications Holdings Ltd 10,177,965 1.7x 2.7x
    Mobile Telecommunications Company Saudi Arabia SJSC 43,472,281 5.9x 7.8x
    StarHub Ltd 25,264,295 6.1x 6.5x
    Cellcom Israel Ltd 19,591,436 5.2x 7.1x
    Total Access Communication PCL 61,186,664 5.6x 7.3x
    Smartfren Telecom Tbk PT 10,964,199 6.3x 26.4x
    Indosat Tbk PT 65,146,636 4.3x 4.8x
    Partner Communications Company Ltd 21,724,629 5.2x 5.6x
    Industry median5.2x6.1x
    (*) EBITDA17,461,03015,596,190
    Enterprise value90,797,35694,356,950
    (-) Net debt43,417,57043,417,570
    Equity value47,379,78650,939,380
    (/) Outstanding shares18,20018,200
    Fair price2,6032,799

    EXCL.JK EV/EBITDA - Historical EV/EBITDA Data

    May 15, 20254.74
    May 14, 20254.79
    May 09, 20254.74
    May 08, 20254.71
    May 07, 20254.76
    May 06, 20254.76
    May 05, 20254.78
    May 02, 20254.8
    April 30, 20254.73
    April 29, 20254.71
    April 28, 20254.68
    April 25, 20254.68
    April 24, 20254.66
    April 23, 20254.69
    April 22, 20254.68
    April 21, 20254.7
    April 17, 20254.76
    April 16, 20254.77
    April 15, 20254.75
    April 14, 20254.77
    April 11, 20254.78
    April 10, 20254.86
    April 09, 20254.83
    April 08, 20254.78
    March 27, 20254.95
    March 26, 20254.92
    March 25, 20254.9
    March 24, 20254.93
    March 21, 20254.93
    March 20, 20254.94
    March 19, 20254.94
    March 18, 20254.92
    March 17, 20254.94
    March 14, 20254.93
    March 13, 20254.92
    March 12, 20254.94
    March 11, 20254.93
    March 10, 20254.94
    March 07, 20254.92
    March 06, 20254.92
    March 05, 20254.94
    March 04, 20254.89
    March 03, 20254.89
    February 28, 20254.88
    February 27, 20254.91
    February 26, 20254.91
    February 25, 20254.91
    February 24, 20254.93
    February 21, 20254.92
    February 20, 20254.94