Cisarua Mountain Dairy Tbk PT
IDX:CMRY

Watchlist Manager
Cisarua Mountain Dairy Tbk PT Logo
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
Watchlist
Price: 3 920 IDR -3.21%
Market Cap: 31.1T IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CMRY stock under the Base Case scenario is 3 745.59 IDR. Compared to the current market price of 3 920 IDR, Cisarua Mountain Dairy Tbk PT is Overvalued by 4%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CMRY Relative Value
Base Case
3 745.59 IDR
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.4
P/S
P/S
Price to Sales
3.4
vs History
92
vs Industry
7
Median 3Y
5.3
Median 5Y
5.3
Industry
0.9
Forward
2.9
More Details
20.5
P/E
P/E
Price to Earnings
20.5
vs History
92
vs Industry
15
Median 3Y
30.6
Median 5Y
30.6
Industry
15.7
Forward
17.1
More Details
18
P/OCF
P/OCF
Price to OCF
18
vs History
80
vs Industry
4
Median 3Y
32.8
Median 5Y
32.8
Industry
9.7
More Details
23.4
P/FCFE
P/FCFE
Price to FCFE
23.4
vs History
41
vs Industry
Median 3Y
25.2
Median 5Y
25.2
Industry
17.4
More Details
4.9
P/B
P/B
Price to Book Value
4.9
vs History
78
vs Industry
4
Median 3Y
6.2
Median 5Y
6.2
Industry
1.5
More Details
3.2
EV/S
EV/S
Enterprise Value to Sales
3.2
vs History
92
vs Industry
8
Median 3Y
4.9
Median 5Y
4.9
Industry
1.1
Forward
2.7
More Details
7
EV/GP
EV/GP
Enterprise Value to Gross Profit
7
vs History
92
vs Industry
14
Median 3Y
11.3
Median 5Y
11.3
Industry
4.7
More Details
17
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
17
vs History
90
vs Industry
10
Median 3Y
24.6
Median 5Y
24.4
Industry
9.9
Forward
12.2
More Details
17
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
17
vs History
90
vs Industry
14
Median 3Y
24.6
Median 5Y
24.4
Industry
12.6
Forward
13.4
More Details
16.5
EV/OCF
EV/OCF
Enterprise Value to OCF
16.5
vs History
85
vs Industry
5
Median 3Y
28.2
Median 5Y
28.2
Industry
10.8
More Details
21.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
21.4
vs History
41
vs Industry
Median 3Y
23.7
Median 5Y
23.7
Industry
15
More Details
6.4
EV/IC
EV/IC
Enterprise Value to IC
6.4
vs History
87
vs Industry
3
Median 3Y
8.9
Median 5Y
8.9
Industry
1.1
More Details

Multiples Across Competitors

CMRY Competitors Multiples
Cisarua Mountain Dairy Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
31T IDR 3.4 20.5 17 17
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
234.7B CHF 2.6 21.6 14.5 17.8
US
Mondelez International Inc
NASDAQ:MDLZ
84.3B USD 2.3 18.3 12.3 14.7
FR
Danone SA
PAR:BN
46.1B EUR 1.7 22.8 10.9 14.5
ZA
Tiger Brands Ltd
JSE:TBS
41.1B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.5B USD 1.4 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.3B USD 3 15 11 12.7
US
General Mills Inc
NYSE:GIS
32.2B USD 1.6 12.4 10 11.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
224.9B CNY 8.6 36.8 31.1 31.1
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.8 39.1 22.3 29.6

See Also

Summary
CMRY intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMRY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMRY stock valuation using valuation multiples.
Wall Street Estimates
CMRY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMRY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 240,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.