
Indofood CBP Sukses Makmur Tbk PT
IDX:ICBP

Intrinsic Value
The intrinsic value of one
ICBP
stock under the Base Case scenario is
13 374.25
IDR.
Compared to the current market price of 10 600 IDR,
Indofood CBP Sukses Makmur Tbk PT
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indofood CBP Sukses Makmur Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Indofood CBP Sukses Makmur Tbk PT
Balance Sheet Decomposition
Indofood CBP Sukses Makmur Tbk PT
Current Assets | 40.8T |
Cash & Short-Term Investments | 22.4T |
Receivables | 10.1T |
Other Current Assets | 8.4T |
Non-Current Assets | 83.4T |
Long-Term Investments | 8.1T |
PP&E | 14.8T |
Intangibles | 55.4T |
Other Non-Current Assets | 5.1T |
Free Cash Flow Analysis
Indofood CBP Sukses Makmur Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Indofood CBP Sukses Makmur Tbk PT
Revenue
|
72.1T
IDR
|
Cost of Revenue
|
-44.9T
IDR
|
Gross Profit
|
27.2T
IDR
|
Operating Expenses
|
-11.2T
IDR
|
Operating Income
|
15.9T
IDR
|
Other Expenses
|
-7.8T
IDR
|
Net Income
|
8.1T
IDR
|
ICBP Profitability Score
Profitability Due Diligence
Indofood CBP Sukses Makmur Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Indofood CBP Sukses Makmur Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
ICBP Solvency Score
Solvency Due Diligence
Indofood CBP Sukses Makmur Tbk PT's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Indofood CBP Sukses Makmur Tbk PT's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ICBP Price Targets Summary
Indofood CBP Sukses Makmur Tbk PT
According to Wall Street analysts, the average 1-year price target for
ICBP
is 14 746.29 IDR
with a low forecast of 12 524 IDR and a high forecast of 19 635 IDR.
Dividends
Current shareholder yield for ICBP 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
ICBP
stock under the Base Case scenario is
13 374.25
IDR.
Compared to the current market price of 10 600 IDR,
Indofood CBP Sukses Makmur Tbk PT
is
Undervalued by 21%.