
Kalbe Farma Tbk PT
IDX:KLBF

Intrinsic Value
The intrinsic value of one
KLBF
stock under the Base Case scenario is
1 396.09
IDR.
Compared to the current market price of 1 115 IDR,
Kalbe Farma Tbk PT
is
Undervalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Kalbe Farma Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Kalbe Farma Tbk PT
Balance Sheet Decomposition
Kalbe Farma Tbk PT
Current Assets | 17T |
Cash & Short-Term Investments | 4.3T |
Receivables | 5.2T |
Other Current Assets | 7.5T |
Non-Current Assets | 11.7T |
Long-Term Investments | 455.8B |
PP&E | 8.7T |
Intangibles | 2.2T |
Other Non-Current Assets | 393.1B |
Free Cash Flow Analysis
Kalbe Farma Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Kalbe Farma Tbk PT
Revenue
|
32.1T
IDR
|
Cost of Revenue
|
-20.1T
IDR
|
Gross Profit
|
12T
IDR
|
Operating Expenses
|
-8.1T
IDR
|
Operating Income
|
4T
IDR
|
Other Expenses
|
-870.8B
IDR
|
Net Income
|
3.1T
IDR
|
KLBF Profitability Score
Profitability Due Diligence
Kalbe Farma Tbk PT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Kalbe Farma Tbk PT's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
KLBF Solvency Score
Solvency Due Diligence
Kalbe Farma Tbk PT's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Kalbe Farma Tbk PT's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KLBF Price Targets Summary
Kalbe Farma Tbk PT
According to Wall Street analysts, the average 1-year price target for
KLBF
is 1 732.15 IDR
with a low forecast of 1 414 IDR and a high forecast of 2 310 IDR.
Dividends
Current shareholder yield for KLBF 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
KLBF
stock under the Base Case scenario is
1 396.09
IDR.
Compared to the current market price of 1 115 IDR,
Kalbe Farma Tbk PT
is
Undervalued by 20%.