As of 2026-04-03, the Intrinsic Value of Central Proteina Prima Tbk PT (CPRO.JK) is 76.63 IDR. This CPRO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.00 IDR, the upside of Central Proteina Prima Tbk PT is 44.60%.
The range of the Intrinsic Value is 62.66 - 96.40 IDR
Based on its market price of 53.00 IDR and our intrinsic valuation, Central Proteina Prima Tbk PT (CPRO.JK) is undervalued by 44.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.66 - 96.40 | 76.63 | 44.6% |
| DCF (Growth 10y) | 74.59 - 110.36 | 89.47 | 68.8% |
| DCF (EBITDA 5y) | 79.91 - 113.74 | 99.91 | 88.5% |
| DCF (EBITDA 10y) | 88.64 - 126.66 | 109.25 | 106.1% |
| Fair Value | 169.63 - 169.63 | 169.63 | 220.07% |
| P/E | 64.73 - 90.25 | 75.32 | 42.1% |
| EV/EBITDA | 53.33 - 119.32 | 84.18 | 58.8% |
| EPV | 55.47 - 75.34 | 65.40 | 23.4% |
| DDM - Stable | 33.78 - 56.37 | 45.08 | -15.0% |
| DDM - Multi | 33.37 - 44.01 | 38.00 | -28.3% |
| Market Cap (mil) | 3,157,337.20 |
| Beta | 0.75 |
| Outstanding shares (mil) | 59,572.40 |
| Enterprise Value (mil) | 4,800,087.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.45% |
| Cost of Debt | 5.50% |
| WACC | 10.26% |