Cisarua Mountain Dairy Tbk PT
IDX:CMRY

Watchlist Manager
Cisarua Mountain Dairy Tbk PT Logo
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
Watchlist
Price: 5 375 IDR -2.27% Market Closed
Market Cap: 42.6T IDR
Section:
 

Relative Value

The Relative Value of one CMRY stock under the Base Case scenario is hidden IDR. Compared to the current market price of 5 375 IDR, Cisarua Mountain Dairy Tbk PT is hidden .

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.

CMRY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

4.4
P/S
P/S
Price to Sales
4.4
vs History
68
vs Industry
12
Median 3Y
4.8
Median 5Y
5
Industry
1
Forward
3.9
More Details
24.3
P/E
P/E
Price to Earnings
24.3
vs History
80
vs Industry
25
Median 3Y
29.4
Median 5Y
29.8
Industry
16
Forward
21
More Details
24
P/OCF
P/OCF
Price to OCF
24
vs History
60
vs Industry
17
Median 3Y
25.2
Median 5Y
27.1
Industry
9.8
More Details
30.6
P/FCFE
P/FCFE
Price to FCFE
30.6
vs History
30
vs Industry
23
Median 3Y
26.2
Median 5Y
26.4
Industry
16.6
More Details
6.5
P/B
P/B
Price to Book Value
6.5
vs History
28
vs Industry
8
Median 3Y
6.2
Median 5Y
6.2
Industry
1.5
More Details
4.1
EV/S
EV/S
Enterprise Value to Sales
4.1
vs History
65
vs Industry
14
Median 3Y
4.5
Median 5Y
4.7
Industry
1.1
Forward
3.7
More Details
9.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
9.1
vs History
72
vs Industry
28
Median 3Y
10.6
Median 5Y
10.8
Industry
4.7
More Details
20.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
20.8
vs History
65
vs Industry
20
Median 3Y
23.9
Median 5Y
23.8
Industry
9.9
Forward
15.8
More Details
20.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.8
vs History
65
vs Industry
23
Median 3Y
23.9
Median 5Y
23.8
Industry
13.1
Forward
17.8
More Details
22.6
EV/OCF
EV/OCF
Enterprise Value to OCF
22.6
vs History
60
vs Industry
20
Median 3Y
23.9
Median 5Y
25.3
Industry
11.2
More Details
28.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
28.9
vs History
30
vs Industry
19
Median 3Y
24.5
Median 5Y
24.6
Industry
15.7
More Details
7.9
EV/IC
EV/IC
Enterprise Value to IC
7.9
vs History
62
vs Industry
5
Median 3Y
8.2
Median 5Y
8.4
Industry
1.1
More Details

Multiples Across Competitors

CMRY Competitors Multiples
Cisarua Mountain Dairy Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
42.6T IDR 4.4 24.3 20.8 20.8
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
199.8B CHF 2.2 19.4 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
69.7B USD 1.9 19.7 15.5 20.2
FR
Danone SA
PAR:BN
49.8B EUR 1.8 27.1 11.7 15.7
ZA
Tiger Brands Ltd
JSE:TBS
56.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
38.5B USD 3.4 28.3 17 21.3
CN
Muyuan Foods Co Ltd
SZSE:002714
270.9B CNY 1.8 12.2 12.5 12.5
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 41.9 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.7B CNY 7.7 31.6 28.8 28.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
Average EV/EBITDA: 20 742.9
20.8
28%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8

See Also

Summary
CMRY intrinsic value, competitors valuation, and company profile.
DCF Valuation
CMRY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CMRY stock valuation using valuation multiples.
Wall Street Estimates
CMRY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CMRY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.