As of 2025-06-21, the Intrinsic Value of Indofood Sukses Makmur Tbk PT (INDF.JK) is 23,868.42 IDR. This INDF.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8,050.00 IDR, the upside of Indofood Sukses Makmur Tbk PT is 196.50%.
The range of the Intrinsic Value is 19,753.93 - 29,977.03 IDR
Based on its market price of 8,050.00 IDR and our intrinsic valuation, Indofood Sukses Makmur Tbk PT (INDF.JK) is undervalued by 196.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19,753.93 - 29,977.03 | 23,868.42 | 196.5% |
| DCF (Growth 10y) | 25,121.45 - 37,527.65 | 30,133.49 | 274.3% |
| DCF (EBITDA 5y) | 16,471.12 - 30,252.63 | 23,291.45 | 189.3% |
| DCF (EBITDA 10y) | 22,425.96 - 37,990.05 | 29,757.09 | 269.7% |
| Fair Value | 13,687.71 - 13,687.71 | 13,687.71 | 70.03% |
| P/E | 8,143.72 - 18,782.27 | 13,307.67 | 65.3% |
| EV/EBITDA | 8,078.25 - 20,851.75 | 13,534.25 | 68.1% |
| EPV | 9,176.05 - 13,027.32 | 11,101.68 | 37.9% |
| DDM - Stable | 4,646.91 - 7,798.65 | 6,222.78 | -22.7% |
| DDM - Multi | 8,527.98 - 11,202.07 | 9,686.86 | 20.3% |
| Market Cap (mil) | 70,682,460.00 |
| Beta | 0.63 |
| Outstanding shares (mil) | 8,780.43 |
| Enterprise Value (mil) | 102,916,560.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.01% |
| Cost of Debt | 5.50% |
| WACC | 9.13% |