F

Fore Kopi Indonesia PT Tbk
IDX:FORE

Watchlist Manager
Fore Kopi Indonesia PT Tbk
IDX:FORE
Watchlist
Price: 484 IDR Market Closed
Market Cap: Rp4.3T

Relative Value

The Relative Value of one FORE stock under the Base Case scenario is 459.42 IDR. Compared to the current market price of 484 IDR, Fore Kopi Indonesia PT Tbk is Overvalued by 5%.

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.

FORE Relative Value
Base Case
459.42 IDR
Overvaluation 5%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Multiples Across Competitors

FORE Competitors Multiples
Fore Kopi Indonesia PT Tbk Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Fore Kopi Indonesia PT Tbk
IDX:FORE
4.3T IDR 3.2 56.8 48.8 48.8
US
GE Vernova LLC
NYSE:GEV
225.3B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
107.1B ZAR 6.3 10 15.6 15.7
CH
Galderma Group AG
SIX:GALD
36.5B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
41.6B USD 0 0 0 0
US
Coupang Inc
F:788
28.6B EUR 1 86.6 22.3 36.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
564.8T IDR 47.2 -130.3 2 756.3 2 756.3
ZA
Vukile Property Fund Ltd
JSE:VKE
32B ZAR 6 7.4 18.3 18.3
US
Symbotic Inc
NASDAQ:SYM
32B USD 13.4 -2 954.7 -3 946.4 -634.1
P/S Multiple
Revenue Growth P/S to Growth
ID
F
Fore Kopi Indonesia PT Tbk
IDX:FORE
Average P/S: 61.2
3.2
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
14%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
6.3
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
1
15%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
47.2
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
6
-21%
N/A
US
Symbotic Inc
NASDAQ:SYM
13.4
24%
0.6
P/E Multiple
Earnings Growth PEG
ID
F
Fore Kopi Indonesia PT Tbk
IDX:FORE
Average P/E: 836.3
56.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
19%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
10
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
86.6
114%
0.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -130.3 N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
7.4
-5%
N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 954.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
F
Fore Kopi Indonesia PT Tbk
IDX:FORE
Average EV/EBITDA: 1 046.4
48.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
70%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.6
9%
1.7
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
22.3
56%
0.4
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 756.3
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.3
12%
1.5
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -3 946.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
F
Fore Kopi Indonesia PT Tbk
IDX:FORE
Average EV/EBIT: 1 068.8
48.8
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
91%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
15.7
8%
2
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Coupang Inc
F:788
36.8
74%
0.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 756.3
N/A N/A
ZA
V
Vukile Property Fund Ltd
JSE:VKE
18.3
10%
1.8
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -634.1 N/A N/A