PT Prodia Widyahusada Tbk (PRDA.JK)

Industry: Medical - Diagnostics & Research Model: Peers Multiples Valuation

Valuation Snapshot

Ticker	Rank	Name	Rev TTM (M)	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
ME	63	23andMe Holding Co	175	-	-	-	-	-	-
LMDX	64	LumiraDx Limited	169	-	-	-	-	-	-
METROPOLIS.BO	65	Metropolis Healthc	164	66.66	63.15	40.65	38.71	35.28	23.10
FLDM	66	Standard BioTools	163	-	-	-	-	-	-
300685.SZ	67	Amoy Diagnostics C	160	30.82	27.11	23.21	20.42	32.14	21.87
CO	68	Global Cord Blood	157	5.10	4.21	2.22	1.95	2.38	1.98
GRAL	69	GRAIL, Inc.	142	-	-	-	-	-	-
PRDA.JK	70	PT Prodia Widyahus	133	12.49	12.75	4.11	3.97	9.53	9.84
9776.T	71	Sapporo Clinical L	131	7.29	7.29	1.57	1.57	1.86	1.58
BCART.BR	72	Biocartis Group N.	130	-	-	-	-	-	-
STIM	73	Neuronetics, Inc.	130	-	-	-	-	-	-
STRRP	74	Star Equity Holdin	114	-	-	18.68	21.78	-	-
ALECR.PA	75	Eurofins-Cerep S.A	95	7.75	7.75	6.63	6.63	23.59	10.23
2325.HK	76	Yunkang Group Limi	92	-	-	-	-	-	-
300639.SZ	77	Guangdong Hybribio	89	-	-	-	-	-	-
THYROCARE.BO	78	Thyrocare Technolo	84	48.13	42.57	24.91	22.50	25.50	32.07

Line Item	Trailing P/E	Forward P/E	Trailing EV/EBITDA	Forward EV/EBITDA	Trailing EV/EBIT	Forward EV/EBIT
Winsorized Median Multiple	7.52	7.52	6.63	6.63	12.99	6.11
Full Range Median Multiple	19.28	17.43	18.68	20.42	24.55	16.05
Industry Multiple	27.63	25.35	16.84	16.22	20.13	15.14
Market Implied Multiple	11.31	11.55	3.61	3.49	8.37	8.64
Company (PRDA.JK) Multiple	12.49	12.75	4.11	3.97	9.53	9.84
(*) Net Income / EBITDA / Revenue	11	11	27	28	12	11
Winsorized Enterprise Value	N/A	N/A	178	184	150	68
Full Range Median Enterprise Value	N/A	N/A	501	568	284	180
(-) Net Debt	-32	-32	-32	-32	-32	-32
Winsorized Equity Value	86	84	210	216	182	100
Full Range Median Equity Value	219	194	533	600	316	212
(/) Shares Outstanding	0	0	0	0	0	0
Winsorized Fair Value	$1,595.63	$1,562.65	$3,911.02	$4,031.93	$3,395.59	$1,869.70
Full Range Median Fair Value	$4,091.66	$3,621.54	$9,936.64	$11,178.63	$5,890.25	$3,948.83
Current Price	$2,400.00	$2,400.00	$2,400.00	$2,400.00	$2,400.00	$2,400.00
Upside / Downside	-33.52%	-34.89%	62.96%	68.00%	41.48%	-22.10%
Safety Margin	30.0%	30.0%	30.0%	30.0%	30.0%	30.0%
Buy Price	$1,116.94	$1,093.85	$2,737.72	$2,822.35	$2,376.91	$1,308.79
Buy / Don't Buy	Don’t Buy	Don’t Buy	BUY	BUY	Don’t Buy	Don’t Buy