
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP

Intrinsic Value
The intrinsic value of one
INKP
stock under the Base Case scenario is
2 307.26
IDR.
Compared to the current market price of 5 725 IDR,
Indah Kiat Pulp & Paper Tbk PT
is
Overvalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indah Kiat Pulp & Paper Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Indah Kiat Pulp & Paper Tbk PT
Balance Sheet Decomposition
Indah Kiat Pulp & Paper Tbk PT
Current Assets | 6.4B |
Cash & Short-Term Investments | 3.2B |
Receivables | 1.8B |
Other Current Assets | 1.4B |
Non-Current Assets | 5.7B |
Long-Term Investments | 13.6m |
PP&E | 5.3B |
Other Non-Current Assets | 345m |
Free Cash Flow Analysis
Indah Kiat Pulp & Paper Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Indah Kiat Pulp & Paper Tbk PT
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-2.2B
USD
|
Gross Profit
|
983.5m
USD
|
Operating Expenses
|
-374.8m
USD
|
Operating Income
|
608.7m
USD
|
Other Expenses
|
-175.1m
USD
|
Net Income
|
433.6m
USD
|
INKP Profitability Score
Profitability Due Diligence
Indah Kiat Pulp & Paper Tbk PT's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Indah Kiat Pulp & Paper Tbk PT's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
INKP Solvency Score
Solvency Due Diligence
Indah Kiat Pulp & Paper Tbk PT's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Indah Kiat Pulp & Paper Tbk PT's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INKP Price Targets Summary
Indah Kiat Pulp & Paper Tbk PT
According to Wall Street analysts, the average 1-year price target for
INKP
is 12 444 IDR
with a low forecast of 12 322 IDR and a high forecast of 12 810 IDR.
Dividends
Current shareholder yield for INKP 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
INKP
stock under the Base Case scenario is
2 307.26
IDR.
Compared to the current market price of 5 725 IDR,
Indah Kiat Pulp & Paper Tbk PT
is
Overvalued by 60%.