Colorpak Indonesia Tbk PT
IDX:CLPI
Intrinsic Value
The intrinsic value of one CLPI stock under the Base Case scenario is 1 759.91 IDR. Compared to the current market price of 1 275 IDR, Colorpak Indonesia Tbk PT is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Colorpak Indonesia Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Colorpak Indonesia Tbk PT
Balance Sheet Decomposition
Colorpak Indonesia Tbk PT
Current Assets | 692.5B |
Cash & Short-Term Investments | 240.2B |
Receivables | 265B |
Other Current Assets | 187.3B |
Non-Current Assets | 109.1B |
PP&E | 94B |
Other Non-Current Assets | 15.1B |
Free Cash Flow Analysis
Colorpak Indonesia Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Colorpak Indonesia Tbk PT
Revenue
|
913.9B
IDR
|
Cost of Revenue
|
-791.4B
IDR
|
Gross Profit
|
122.5B
IDR
|
Operating Expenses
|
-58.1B
IDR
|
Operating Income
|
64.5B
IDR
|
Other Expenses
|
-8.3B
IDR
|
Net Income
|
56.1B
IDR
|
CLPI Profitability Score
Profitability Due Diligence
Colorpak Indonesia Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Colorpak Indonesia Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CLPI Solvency Score
Solvency Due Diligence
Colorpak Indonesia Tbk PT's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Score
Colorpak Indonesia Tbk PT's solvency score is 66/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLPI Price Targets Summary
Colorpak Indonesia Tbk PT
Dividends
Current shareholder yield for CLPI 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 CLPI stock under the Base Case scenario is 1 759.91 IDR.
Compared to the current market price of 1 275 IDR, Colorpak Indonesia Tbk PT is Undervalued by 28%.