Nippon Indosari Corpindo Valuation

Q: What is the Fair Price of ROTI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

ROTI (IDR755) is trading below our estimate of [[future cash flow value]] (IDR909.31)

Is ROTI undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Future Cash Flow Value
Significantly Below Future Cash Flow Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of ROTI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: ROTI (IDR755) is trading below our estimate of future cash flow value (IDR909.31)

Significantly Below Future Cash Flow Value: ROTI is trading below future cash flow value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ROTI?

Key metric: As ROTI is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for ROTI. This is calculated by dividing ROTI's market cap by their current earnings.
What is ROTI's PE Ratio?
PE Ratio	16.4x
Earnings	Rp258.52b
Market Cap	Rp4.22t

ROTI key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.2x
Enterprise Value/EBITDA	8.2x
PEG Ratio	1.4x

Price to Earnings Ratio vs Peers

How does ROTI's PE Ratio compare to its peers?

The above table shows the PE ratio for ROTI vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	37.8x
CPRO Central Proteina Prima	8.7x	n/a	Rp3.4t
KEJU Mulia Boga Raya	17.4x	14.93%	Rp3.1t
CBUT Citra Borneo Utama	28.8x	n/a	Rp2.8t
SIPD Sreeya Sewu Indonesia	96.5x	n/a	Rp2.1t
ROTI Nippon Indosari Corpindo	16.4x	12.00%	Rp4.2t

Price-To-Earnings vs Peers: ROTI is good value based on its Price-To-Earnings Ratio (16.4x) compared to the peer average (37.8x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does ROTI's PE Ratio compare vs other companies in the ID Food Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: ROTI is expensive based on its Price-To-Earnings Ratio (16.4x) compared to the ID Food industry average (13x).

Price to Earnings Ratio vs Fair Ratio

What is ROTI's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ROTI PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.4x
Fair PE Ratio	10.8x

Price-To-Earnings vs Fair Ratio: ROTI is expensive based on its Price-To-Earnings Ratio (16.4x) compared to the estimated Fair Price-To-Earnings Ratio (10.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst ROTI forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	Rp755.00	Rp875.00 +15.89%	10.69%	Rp1,000.00	Rp775.00	n/a	3
Feb ’27	Rp765.00	Rp875.00 +14.38%	10.69%	Rp1,000.00	Rp775.00	n/a	3
Jan ’27	Rp790.00	Rp925.00 +17.09%	8.11%	Rp1,000.00	Rp850.00	n/a	2
Dec ’26	Rp795.00	Rp925.00 +16.35%	8.11%	Rp1,000.00	Rp850.00	n/a	2
Nov ’26	Rp800.00	Rp975.00 +21.88%	2.56%	Rp1,000.00	Rp950.00	n/a	2
Oct ’26	Rp795.00	Rp975.00 +22.64%	2.56%	Rp1,000.00	Rp950.00	n/a	2
Sep ’26	Rp795.00	Rp975.00 +22.64%	2.56%	Rp1,000.00	Rp950.00	n/a	2
Aug ’26	Rp810.00	Rp1,025.00 +26.54%	7.32%	Rp1,100.00	Rp950.00	n/a	2
Jul ’26	Rp820.00	Rp1,050.00 +28.05%	7.53%	Rp1,150.00	Rp950.00	n/a	4
Jun ’26	Rp850.00	Rp1,187.50 +39.71%	15.86%	Rp1,500.00	Rp1,000.00	n/a	4
May ’26	Rp865.00	Rp1,262.50 +45.95%	15.69%	Rp1,500.00	Rp1,000.00	n/a	4
Apr ’26	Rp940.00	Rp1,262.50 +34.31%	15.69%	Rp1,500.00	Rp1,000.00	n/a	4
Mar ’26	Rp910.00	Rp1,262.50 +38.74%	15.69%	Rp1,500.00	Rp1,000.00	Rp770.00	4
Feb ’26	Rp950.00	Rp1,262.50 +32.89%	15.69%	Rp1,500.00	Rp1,000.00	Rp765.00	4
Jan ’26	Rp970.00	Rp1,325.00 +36.60%	14.49%	Rp1,500.00	Rp1,000.00	Rp790.00	4
Dec ’25	Rp965.00	Rp1,325.00 +37.31%	14.49%	Rp1,500.00	Rp1,000.00	Rp795.00	4
Nov ’25	Rp985.00	Rp1,325.00 +34.52%	14.49%	Rp1,500.00	Rp1,000.00	Rp800.00	4
Oct ’25	Rp995.00	Rp1,425.00 +43.22%	12.53%	Rp1,700.00	Rp1,200.00	Rp795.00	4
Sep ’25	Rp1,045.00	Rp1,450.00 +38.76%	12.34%	Rp1,700.00	Rp1,200.00	Rp795.00	5
Aug ’25	Rp1,015.00	Rp1,450.00 +42.86%	12.34%	Rp1,700.00	Rp1,200.00	Rp810.00	5
Jul ’25	Rp1,015.00	Rp1,450.00 +42.86%	12.34%	Rp1,700.00	Rp1,200.00	Rp820.00	5
Jun ’25	Rp1,015.00	Rp1,450.00 +42.86%	12.34%	Rp1,700.00	Rp1,200.00	Rp850.00	5
May ’25	Rp1,135.00	Rp1,450.00 +27.75%	12.34%	Rp1,700.00	Rp1,200.00	Rp865.00	5
Apr ’25	Rp1,180.00	Rp1,412.50 +19.70%	12.85%	Rp1,700.00	Rp1,200.00	Rp940.00	4
Mar ’25	Rp1,225.00	Rp1,512.50 +23.47%	12.45%	Rp1,700.00	Rp1,300.00	Rp910.00	4

AnalystPriceTarget

Community Contributor

Rp875

Fair Value

13.7% undervalued

Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2026/03/05 13:29
End of Day Share Price	2026/03/05 00:00
Earnings	2025/12/31
Annual Earnings	2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

PT Nippon Indosari Corpindo Tbk is covered by 13 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Margaretta Octiana	CGS International
Margarett Go	Citigroup Inc
Modestus Reggy Susanto	Deutsche Bank