Mayora Indah Tbk PT
IDX:MYOR

Watchlist Manager
Mayora Indah Tbk PT Logo
Mayora Indah Tbk PT
IDX:MYOR
Watchlist
Price: 2 120 IDR -2.3% Market Closed
Market Cap: 47.4T IDR
Section:
 

Relative Value

The Relative Value of one MYOR stock under the Base Case scenario is hidden IDR. Compared to the current market price of 2 120 IDR, Mayora Indah 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.

MYOR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
90
vs Industry
35
Median 3Y
1.7
Median 5Y
1.8
Industry
1
Forward
1.2
More Details
16.7
P/E
P/E
Price to Earnings
16.7
vs History
80
vs Industry
36
Median 3Y
19.5
Median 5Y
22.9
Industry
16
Forward
16.7
More Details
19.7
P/OCF
P/OCF
Price to OCF
19.7
vs History
38
vs Industry
23
Median 3Y
13.2
Median 5Y
16.1
Industry
9.8
More Details
44.9
P/FCFE
P/FCFE
Price to FCFE
44.9
vs History
50
vs Industry
17
Median 3Y
45.7
Median 5Y
45.7
Industry
16.6
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
92
vs Industry
19
Median 3Y
3.7
Median 5Y
3.8
Industry
1.5
More Details
1.3
EV/S
EV/S
Enterprise Value to Sales
1.3
vs History
82
vs Industry
36
Median 3Y
1.7
Median 5Y
1.7
Industry
1.1
Forward
1.3
More Details
6.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.4
vs History
63
vs Industry
35
Median 3Y
6.7
Median 5Y
6.6
Industry
4.7
More Details
14.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.2
vs History
73
vs Industry
29
Median 3Y
15
Median 5Y
16.6
Industry
9.9
Forward
10.1
More Details
14.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
14.2
vs History
73
vs Industry
36
Median 3Y
15
Median 5Y
16.6
Industry
13.1
Forward
13.1
More Details
21.1
EV/OCF
EV/OCF
Enterprise Value to OCF
21.1
vs History
36
vs Industry
26
Median 3Y
13
Median 5Y
16.1
Industry
11.2
More Details
41.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
41.5
vs History
14
vs Industry
14
Median 3Y
20.2
Median 5Y
22.6
Industry
15.7
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
90
vs Industry
19
Median 3Y
3
Median 5Y
3
Industry
1.1
More Details

Multiples Across Competitors

MYOR Competitors Multiples
Mayora Indah 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
Mayora Indah Tbk PT
IDX:MYOR
47.2T IDR 1.3 16.7 14.2 14.2
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
199B CHF 2.2 19.3 12.9 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
69.7B USD 1.9 19.7 15.5 20.2
FR
Danone SA
PAR:BN
49.9B EUR 1.8 27.1 11.7 15.7
ZA
Tiger Brands Ltd
JSE:TBS
55.7B Zac 0 0 0 0
CN
Muyuan Foods Co Ltd
SZSE:002714
266.5B CNY 1.7 12 12.3 12.3
US
Hershey Co
NYSE:HSY
36.9B USD 3.2 27.1 16.4 20.5
ZA
Avi Ltd
JSE:AVI
33.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.6B CHF 4.7 41.3 24.1 32.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
213.5B CNY 7.6 31.2 28.4 28.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Mayora Indah Tbk PT
IDX:MYOR
Average EV/EBITDA: 20 742
14.2
19%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.9
1%
12.9
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
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
31%
0.4
US
Hershey Co
NYSE:HSY
16.4
-5%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.1
8%
3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Mayora Indah Tbk PT
IDX:MYOR
Average EV/EBIT: 35 382.7
14.2
11%
1.3
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.2
-3%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.3
20%
0.6
US
Hershey Co
NYSE:HSY
20.5
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.8
8%
4.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.4
11%
2.6

See Also

Summary
MYOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MYOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MYOR stock valuation using valuation multiples.
Wall Street Estimates
MYOR 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
MYOR 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 303,100+ 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.