
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
IDX:LSIP

Intrinsic Value
The intrinsic value of one
LSIP
stock under the Base Case scenario is
1 772.32
IDR.
Compared to the current market price of 1 070 IDR,
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Fundamental Analysis



Revenue & Expenses Breakdown
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Balance Sheet Decomposition
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Current Assets | 7.1T |
Cash & Short-Term Investments | 5.5T |
Receivables | 684.3B |
Other Current Assets | 979.3B |
Non-Current Assets | 6.7T |
Long-Term Investments | 1.3T |
PP&E | 5.1T |
Other Non-Current Assets | 406.2B |
Free Cash Flow Analysis
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
Revenue
|
4.6T
IDR
|
Cost of Revenue
|
-2.6T
IDR
|
Gross Profit
|
2T
IDR
|
Operating Expenses
|
-215.7B
IDR
|
Operating Income
|
1.8T
IDR
|
Other Expenses
|
-299.4B
IDR
|
Net Income
|
1.5T
IDR
|
LSIP Profitability Score
Profitability Due Diligence
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
LSIP Solvency Score
Solvency Due Diligence
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Score
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LSIP Price Targets Summary
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
According to Wall Street analysts, the average 1-year price target for
LSIP
is 1 524.9 IDR
with a low forecast of 1 504.9 IDR and a high forecast of 1 575 IDR.
Dividends
Current shareholder yield for LSIP 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
LSIP
stock under the Base Case scenario is
1 772.32
IDR.
Compared to the current market price of 1 070 IDR,
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
is
Undervalued by 40%.