Mayora Indah Tbk PT
IDX:MYOR

Watchlist Manager
Mayora Indah Tbk PT Logo
Mayora Indah Tbk PT
IDX:MYOR
Watchlist
Price: 2 280 IDR -0.44% Market Closed
Market Cap: 51T IDR

Relative Value

The Relative Value of one MYOR stock under the Base Case scenario is 3 525.47 IDR. Compared to the current market price of 2 280 IDR, Mayora Indah Tbk PT is Undervalued by 35%.

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.

MYOR Relative Value
Base Case
3 525.47 IDR
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
35
Median 3Y
1.7
Median 5Y
1.8
Industry
0.9
Forward
1.3
vs History
66
vs Industry
36
Median 3Y
20.7
Median 5Y
23.3
Industry
16.2
Forward
14.7
vs History
vs Industry
23
Median 3Y
13.2
Median 5Y
14.4
Industry
9.5
vs History
vs Industry
17
Median 3Y
48.2
Median 5Y
43.3
Industry
17.2
vs History
93
vs Industry
19
Median 3Y
3.7
Median 5Y
4.1
Industry
1.5
vs History
84
vs Industry
36
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1
Forward
1.3
vs History
50
vs Industry
35
Median 3Y
6.8
Median 5Y
6.7
Industry
4.7
vs History
66
vs Industry
29
Median 3Y
16.2
Median 5Y
16.8
Industry
10
Forward
9.5
vs History
66
vs Industry
36
Median 3Y
16.2
Median 5Y
16.8
Industry
12.9
Forward
11.8
vs History
vs Industry
26
Median 3Y
13
Median 5Y
14.1
Industry
10.7
vs History
vs Industry
14
Median 3Y
14.9
Median 5Y
19.9
Industry
14.9
vs History
93
vs Industry
19
Median 3Y
3
Median 5Y
3.1
Industry
1.1

Multiples Across Competitors

MYOR Competitors Multiples
Mayora Indah Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Mayora Indah Tbk PT
IDX:MYOR
51T IDR 1.4 19.8 15.4 15.4
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
225.6B CHF 2.5 20.7 14 17.3
US
Mondelez International Inc
NASDAQ:MDLZ
87.9B USD 2.4 24.4 17.6 22.6
FR
Danone SA
PAR:BN
48.5B EUR 1.8 24 11.4 15.2
ZA
Tiger Brands Ltd
JSE:TBS
52.8B Zac 0 0 0 0
MY
Ocb Bhd
KLSE:OCB
178B MYR 555.4 42 128.1 5 100.1 6 199.5
JP
Global Food Creators Co Ltd
TSE:7559
5.5T JPY 247 13 679 7 180.6 8 219.5
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.2B CHF 5.3 43.5 24.8 32.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
246.3B CNY 8.9 37.2 30.6 30.6
US
Hershey Co
NYSE:HSY
32.7B USD 3 19.9 13.1 15.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Mayora Indah Tbk PT
IDX:MYOR
Average EV/EBITDA: 19 895
15.4
21%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14
3%
4.7
US
Mondelez International Inc
NASDAQ:MDLZ
17.6
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
MY
O
Ocb Bhd
KLSE:OCB
5 100.1
N/A N/A
JP
Global Food Creators Co Ltd
TSE:7559
7 180.6
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.8
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
17%
1.8
US
Hershey Co
NYSE:HSY
13.1
-8%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Mayora Indah Tbk PT
IDX:MYOR
Average EV/EBIT: 33 285.3
15.4
14%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.3
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
22.6
-2%
N/A
FR
Danone SA
PAR:BN
15.2
6%
2.5
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
MY
O
Ocb Bhd
KLSE:OCB
6 199.5
N/A N/A
JP
Global Food Creators Co Ltd
TSE:7559
8 219.5
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.9
9%
3.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
30.6
13%
2.4
US
Hershey Co
NYSE:HSY
15.8
-10%
N/A