
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN

Intrinsic Value
The intrinsic value of one
CPIN
stock under the Base Case scenario is
7 314.83
IDR.
Compared to the current market price of 4 800 IDR,
Charoen Pokphand Indonesia Tbk PT
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Charoen Pokphand Indonesia Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Charoen Pokphand Indonesia Tbk PT
Balance Sheet Decomposition
Charoen Pokphand Indonesia Tbk PT
Current Assets | 21.3T |
Cash & Short-Term Investments | 4.8T |
Receivables | 2.2T |
Other Current Assets | 14.3T |
Non-Current Assets | 21.5T |
Long-Term Investments | 74.2B |
PP&E | 17.6T |
Intangibles | 444.8B |
Other Non-Current Assets | 3.3T |
Free Cash Flow Analysis
Charoen Pokphand Indonesia Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Charoen Pokphand Indonesia Tbk PT
Revenue
|
67.5T
IDR
|
Cost of Revenue
|
-57.1T
IDR
|
Gross Profit
|
10.4T
IDR
|
Operating Expenses
|
-4.7T
IDR
|
Operating Income
|
5.7T
IDR
|
Other Expenses
|
-2T
IDR
|
Net Income
|
3.7T
IDR
|
CPIN Profitability Score
Profitability Due Diligence
Charoen Pokphand Indonesia Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Charoen Pokphand Indonesia Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
CPIN Solvency Score
Solvency Due Diligence
Charoen Pokphand Indonesia Tbk PT's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Charoen Pokphand Indonesia Tbk PT's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CPIN Price Targets Summary
Charoen Pokphand Indonesia Tbk PT
According to Wall Street analysts, the average 1-year price target for
CPIN
is 5 974.29 IDR
with a low forecast of 4 949 IDR and a high forecast of 7 140 IDR.
Dividends
Current shareholder yield for CPIN 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
CPIN
stock under the Base Case scenario is
7 314.83
IDR.
Compared to the current market price of 4 800 IDR,
Charoen Pokphand Indonesia Tbk PT
is
Undervalued by 34%.