
Cisarua Mountain Dairy Tbk PT
IDX:CMRY

Intrinsic Value
The intrinsic value of one
CMRY
stock under the Base Case scenario is
3 835.31
IDR.
Compared to the current market price of 4 050 IDR,
Cisarua Mountain Dairy Tbk PT
is
Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cisarua Mountain Dairy Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Cisarua Mountain Dairy Tbk PT
Balance Sheet Decomposition
Cisarua Mountain Dairy Tbk PT
Current Assets | 4.5T |
Cash & Short-Term Investments | 2.6T |
Receivables | 941.2B |
Other Current Assets | 1T |
Non-Current Assets | 3.1T |
Long-Term Investments | 1.2T |
PP&E | 1.8T |
Intangibles | 11.2B |
Other Non-Current Assets | 73B |
Free Cash Flow Analysis
Cisarua Mountain Dairy Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Cisarua Mountain Dairy Tbk PT
Revenue
|
9T
IDR
|
Cost of Revenue
|
-4.9T
IDR
|
Gross Profit
|
4.1T
IDR
|
Operating Expenses
|
-2.4T
IDR
|
Operating Income
|
1.7T
IDR
|
Other Expenses
|
-151.1B
IDR
|
Net Income
|
1.5T
IDR
|
CMRY Profitability Score
Profitability Due Diligence
Cisarua Mountain Dairy Tbk PT's profitability score is 68/100. The higher the profitability score, the more profitable the company is.

Score
Cisarua Mountain Dairy Tbk PT's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
CMRY Solvency Score
Solvency Due Diligence
Cisarua Mountain Dairy Tbk PT's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Cisarua Mountain Dairy Tbk PT's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMRY Price Targets Summary
Cisarua Mountain Dairy Tbk PT
According to Wall Street analysts, the average 1-year price target for
CMRY
is 6 190.13 IDR
with a low forecast of 5 555 IDR and a high forecast of 7 140 IDR.
Dividends
Current shareholder yield for CMRY is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
CMRY
stock under the Base Case scenario is
3 835.31
IDR.
Compared to the current market price of 4 050 IDR,
Cisarua Mountain Dairy Tbk PT
is
Overvalued by 5%.