Mayora Indah Tbk PT
IDX:MYOR

Watchlist Manager
Mayora Indah Tbk PT Logo
Mayora Indah Tbk PT
IDX:MYOR
Watchlist
Price: 2 750 IDR 3.77% Market Closed
Market Cap: 61.5T IDR
Have any thoughts about
Mayora Indah Tbk PT?
Write Note

Relative Value

The Relative Value of one MYOR stock under the Base Case scenario is 3 475.19 IDR. Compared to the current market price of 2 750 IDR, Mayora Indah Tbk PT is Undervalued by 21%.

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.

MYOR Relative Value
Base Case
3 475.19 IDR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
25
Median 3Y
1.8
Median 5Y
1.8
Industry
1
Forward
1.7
vs History
79
vs Industry
37
Median 3Y
24.5
Median 5Y
23.9
Industry
16.5
Forward
18.2
vs History
6
vs Industry
23
Median 3Y
22.2
Median 5Y
14.4
Industry
9.8
vs History
77
vs Industry
11
Median 3Y
48.5
Median 5Y
48.2
Industry
17.9
vs History
68
vs Industry
14
Median 3Y
3.9
Median 5Y
4.2
Industry
1.5
vs History
42
vs Industry
27
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1
Forward
1.8
vs History
19
vs Industry
32
Median 3Y
6.8
Median 5Y
6.6
Industry
4.8
vs History
76
vs Industry
29
Median 3Y
18.2
Median 5Y
16.8
Industry
10.4
Forward
12.8
vs History
76
vs Industry
37
Median 3Y
18.2
Median 5Y
16.8
Industry
13.5
Forward
14.9
vs History
6
vs Industry
26
Median 3Y
21.8
Median 5Y
14.1
Industry
11.2
vs History
vs Industry
14
Median 3Y
26.3
Median 5Y
24.5
Industry
15.4
vs History
79
vs Industry
13
Median 3Y
3
Median 5Y
3.2
Industry
1.1

Multiples Across Competitors

MYOR Competitors Multiples
Mayora Indah 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
Mayora Indah Tbk PT
IDX:MYOR
61.5T IDR 1.8 19.3 15.4 15.4
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
195.4B CHF 2.1 17.4 12.6 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
86.1B USD 2.4 22.6 13.7 16.5
FR
Danone SA
PAR:BN
42.1B EUR 1.5 42 9.6 14
ZA
Tiger Brands Ltd
JSE:TBS
39B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
38.5B USD 1.5 28.1 9 10.6
ZA
Avi Ltd
JSE:AVI
36.4B Zac 0 0 0 0
US
General Mills Inc
NYSE:GIS
36.1B USD 1.8 15 11.5 13.3
US
Hershey Co
NYSE:HSY
35.4B USD 3.2 19.9 13.2 15.5
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
241.4B CNY 9.4 40.3 34.3 34.3

See Also

Discover More
Back to Top