
Indofood Sukses Makmur Tbk PT
IDX:INDF

Intrinsic Value
The intrinsic value of one
INDF
stock under the Base Case scenario is
13 038.56
IDR.
Compared to the current market price of 7 175 IDR,
Indofood Sukses Makmur Tbk PT
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indofood Sukses Makmur Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Indofood Sukses Makmur Tbk PT
Balance Sheet Decomposition
Indofood Sukses Makmur Tbk PT
Current Assets | 71.9T |
Cash & Short-Term Investments | 40.6T |
Receivables | 10.6T |
Other Current Assets | 20.7T |
Non-Current Assets | 123.6T |
Long-Term Investments | 9.7T |
PP&E | 47.1T |
Intangibles | 57.7T |
Other Non-Current Assets | 9.1T |
Free Cash Flow Analysis
Indofood Sukses Makmur Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Indofood Sukses Makmur Tbk PT
Revenue
|
114.8T
IDR
|
Cost of Revenue
|
-75.2T
IDR
|
Gross Profit
|
39.6T
IDR
|
Operating Expenses
|
-17.5T
IDR
|
Operating Income
|
22.1T
IDR
|
Other Expenses
|
-12.2T
IDR
|
Net Income
|
9.8T
IDR
|
INDF Profitability Score
Profitability Due Diligence
Indofood Sukses Makmur Tbk PT's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Indofood Sukses Makmur Tbk PT's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
INDF Solvency Score
Solvency Due Diligence
Indofood Sukses Makmur Tbk PT's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Indofood Sukses Makmur Tbk PT's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INDF Price Targets Summary
Indofood Sukses Makmur Tbk PT
According to Wall Street analysts, the average 1-year price target for
INDF
is 9 733.07 IDR
with a low forecast of 7 221.5 IDR and a high forecast of 13 282.5 IDR.
Dividends
Current shareholder yield for INDF 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
INDF
stock under the Base Case scenario is
13 038.56
IDR.
Compared to the current market price of 7 175 IDR,
Indofood Sukses Makmur Tbk PT
is
Undervalued by 45%.