Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP

Watchlist Manager
Indofood CBP Sukses Makmur Tbk PT Logo
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP
Watchlist
Price: 11 575 IDR 1.31%
Market Cap: 135T IDR
Have any thoughts about
Indofood CBP Sukses Makmur Tbk PT?
Write Note

Relative Value

The Relative Value of one ICBP stock under the Base Case scenario is 15 398.91 IDR. Compared to the current market price of 11 575 IDR, Indofood CBP Sukses Makmur Tbk PT is Undervalued by 25%.

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.

ICBP Relative Value
Base Case
15 398.91 IDR
Undervaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
24
Median 3Y
1.8
Median 5Y
1.9
Industry
1
Forward
1.8
vs History
55
vs Industry
24
Median 3Y
18
Median 5Y
17.6
Industry
16.8
Forward
13.8
vs History
69
vs Industry
31
Median 3Y
12.1
Median 5Y
12.1
Industry
9.9
vs History
34
vs Industry
35
Median 3Y
12.5
Median 5Y
12.5
Industry
17.2
vs History
63
vs Industry
19
Median 3Y
3
Median 5Y
3.1
Industry
1.5
vs History
52
vs Industry
22
Median 3Y
2.2
Median 5Y
2.2
Industry
1.1
Forward
2.1
vs History
71
vs Industry
37
Median 3Y
6.1
Median 5Y
6.2
Industry
4.8
vs History
77
vs Industry
38
Median 3Y
10.4
Median 5Y
10.6
Industry
10.6
Forward
8.4
vs History
77
vs Industry
48
Median 3Y
10.4
Median 5Y
10.6
Industry
13.7
Forward
9.3
vs History
74
vs Industry
29
Median 3Y
14.5
Median 5Y
13.5
Industry
11.2
vs History
65
vs Industry
28
Median 3Y
18.1
Median 5Y
17.7
Industry
15.5
vs History
26
vs Industry
30
Median 3Y
1.5
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

ICBP Competitors Multiples
Indofood CBP Sukses Makmur Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP
135T IDR 1.9 16.7 9.7 9.7
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
169.5B MYR 548 14 539.1 7 359.5 9 507.7
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/E Multiple
Earnings Growth P/E to Growth
ID
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP
Average P/E: 61 719.1
16.7
69%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 539.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP
Average EV/EBITDA: 21 555.9
9.7
43%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 359.5
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP
Average EV/EBIT: 36 434
9.7
30%
0.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 507.7
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top