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
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

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

1.4
P/S
P/S
Price to Sales
1.4
vs History
84
vs Industry
35
Median 3Y
1.7
Median 5Y
1.8
Industry
0.9
Forward
1.3
More Details
19.8
P/E
P/E
Price to Earnings
19.8
vs History
66
vs Industry
36
Median 3Y
20.7
Median 5Y
23.3
Industry
16.2
Forward
14.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
23
Median 3Y
13.2
Median 5Y
14.4
Industry
9.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
17
Median 3Y
48.2
Median 5Y
43.3
Industry
17.2
More Details
2.9
P/B
P/B
Price to Book Value
2.9
vs History
93
vs Industry
19
Median 3Y
3.7
Median 5Y
4.1
Industry
1.5
More Details
1.4
EV/S
EV/S
Enterprise Value to Sales
1.4
vs History
84
vs Industry
36
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1
Forward
1.3
More Details
6.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.6
vs History
50
vs Industry
35
Median 3Y
6.8
Median 5Y
6.7
Industry
4.7
More Details
15.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
15.4
vs History
66
vs Industry
29
Median 3Y
16.2
Median 5Y
16.8
Industry
10
Forward
9.5
More Details
15.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.4
vs History
66
vs Industry
36
Median 3Y
16.2
Median 5Y
16.8
Industry
12.9
Forward
11.8
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
26
Median 3Y
13
Median 5Y
14.1
Industry
10.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
14
Median 3Y
14.9
Median 5Y
19.9
Industry
14.9
More Details
2.3
EV/IC
EV/IC
Enterprise Value to IC
2.3
vs History
93
vs Industry
19
Median 3Y
3
Median 5Y
3.1
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
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

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 258,300+ 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.