HADE.JK
Himalaya Energi Perkasa Tbk PT
Price:
11
IDR
Volume:
24,062,100
Indonesia | Capital Markets
HADE.JK EV/EBITDA
-128.1 %
Upside
As of 2025-05-18, the EV/EBITDA ratio of Himalaya Energi Perkasa Tbk PT (HADE.JK) is -33.07. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. HADE.JK's latest enterprise value is 22,397 mil IDR. HADE.JK's TTM EBITDA according to its financial statements is -677 mil IDR. Dividing these 2 quantities gives us the above HADE.JK EV/EBITDA ratio.
Note: valuation result may not be accurate due to the company's negative EBITDA.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 10.6x - 18.9x | 13.5x |
| Forward EV/EBITDA multiples | 7.2x - 14.4x | 10.4x |
| Fair Price | (2.96) - (4.15) | (3.10) |
| Upside | -126.9% - -137.7% | -128.1% |
11.00 IDR
Stock Price
(3.10) IDR
Fair Price
| (IDR in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (IDR mil) | EV/EBITDA | EV/EBITDA | |
| Himalaya Energi Perkasa Tbk PT | 23,320 | N/A | N/A |
| Akashdeep Metal Industries Ltd | 81,945 | 5.2x | 4.9x |
| PACIFIC STRATEGIC FINANCIAL Tbk PT | 13,943,077 | 88.4x | 87.6x |
| MNC Kapital Indonesia Tbk PT | 2,855,463 | 12x | 10.4x |
| Indbank Merchant Banking Services Ltd | 292,945 | 5x | 5.6x |
| Kresna Graha Investama Tbk PT | 182,085 | 54.7x | 1.1x |
| Panin Sekuritas Tbk PT | 1,130,400 | 13.5x | 20.3x |
| Reliance Sekuritas Indonesia Tbk PT | 813,600 | 27x | 43.6x |
| Trimegah Sekuritas Indonesia Tbk PT | 2,616,223 | 8.6x | 8.3x |
| Yulie Sekuritas Indonesia Tbk PT | 4,819,500 | 75x | 95.5x |
| Industry median | 13.5x | 10.4x | |
| (*) EBITDA | -677 | -677 | |
| Enterprise value | (9,143) | (7,044) | |
| (-) Net debt | (923) | (923) | |
| Equity value | -8,221 | -6,121 | |
| (/) Outstanding shares | 2,120 | 2,120 | |
| Fair price | -4 | -3 | |
| May 02, 2025 | -20.55 |
| April 30, 2025 | -20.55 |
| April 29, 2025 | -20.55 |
| April 28, 2025 | -20.55 |
| April 25, 2025 | -17.42 |
| April 24, 2025 | -20.55 |
| April 23, 2025 | -17.42 |
| April 22, 2025 | -17.42 |
| April 21, 2025 | -20.55 |
| April 17, 2025 | -20.55 |
| April 16, 2025 | -20.55 |
| April 15, 2025 | -17.42 |
| April 14, 2025 | -20.55 |
| April 11, 2025 | -17.42 |
| April 10, 2025 | -17.42 |
| April 09, 2025 | -17.42 |
| April 08, 2025 | -20.55 |
| March 27, 2025 | -20.55 |
| March 26, 2025 | -23.68 |
| March 25, 2025 | -20.55 |
| March 24, 2025 | -20.55 |
| March 21, 2025 | -23.68 |
| March 20, 2025 | -23.68 |
| March 19, 2025 | -23.68 |
| March 18, 2025 | -23.68 |
| March 17, 2025 | -23.68 |
| March 14, 2025 | -20.55 |
| March 13, 2025 | -20.55 |
| March 12, 2025 | -17.42 |
| March 11, 2025 | -20.55 |
| March 10, 2025 | -20.55 |
| March 07, 2025 | -20.55 |
| March 06, 2025 | -20.55 |
| March 05, 2025 | -20.55 |
| March 04, 2025 | -20.55 |
| March 03, 2025 | -20.55 |
| February 28, 2025 | -20.55 |
| February 27, 2025 | -20.55 |
| February 26, 2025 | -20.55 |
| February 25, 2025 | -20.55 |
| February 24, 2025 | -20.55 |
| February 21, 2025 | -23.68 |
| February 20, 2025 | -23.68 |
| February 19, 2025 | -23.68 |
| February 18, 2025 | -23.68 |
| February 17, 2025 | -23.68 |
| February 14, 2025 | -26.81 |
| February 13, 2025 | -26.81 |
| February 12, 2025 | -23.68 |
| February 11, 2025 | -26.81 |