Teladan Prima Agro Valuation

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

TLDN (IDR520) is trading below our estimate of [[fair value]] (IDR2399.45)

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

Valuation Score

4/6

Valuation Score 4/6

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

Share Price vs Fair Value

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

Below Fair Value: TLDN (IDR520) is trading below our estimate of fair value (IDR2399.45)

Significantly Below Fair Value: TLDN is trading below fair value by more than 20%.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for TLDN. This is calculated by dividing TLDN's market cap by their current earnings.
What is TLDN's PE Ratio?
PE Ratio	10.2x
Earnings	Rp657.45b
Market Cap	Rp6.73t

TLDN 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	1.9x
Enterprise Value/EBITDA	6.2x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for TLDN 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	25.1x
LSIP Perusahaan Perkebunan London Sumatra Indonesia	6.1x	8.1%	Rp6.8t
NSSS Nusantara Sawit Sejahtera	69.3x	n/a	Rp5.6t
STAA Sumber Tani Agung Resources	8.9x	n/a	Rp9.1t
SSMS Sawit Sumbermas Sarana	16.1x	n/a	Rp9.8t
TLDN Teladan Prima Agro	10.2x	n/a	Rp6.7t

Price-To-Earnings vs Peers: TLDN is good value based on its Price-To-Earnings Ratio (10.2x) compared to the peer average (25.1x).

Price to Earnings Ratio vs Industry

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

2 Companies	Price / Earnings	Estimated Growth	Market Cap
UNSP Bakrie Sumatera Plantations	0.2x	n/a	US$20.00m
PSDN Prasidha Aneka Niaga	1x	n/a	US$7.62m

No more companies available in this PE range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: TLDN is good value based on its Price-To-Earnings Ratio (10.2x) compared to the ID Food industry average (16.1x).

Price to Earnings Ratio vs Fair Ratio

What is TLDN'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.

TLDN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	10.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate TLDN's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

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

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Hanjaya Mandala Sampoerna

Rp76.2t

Engages in manufacture, distribution, and trading of cigarettes and other tobacco products in Indonesia.

HMSP

Rp655.00

-5.8%

-33.2%

Malindo Feedmill

Rp1.7t

Engages in the animal feed, chicken breeding and broiler farm, and food processing businesses in Indonesia.

MAIN

Rp750.00

0.7%

38.9%

Perusahaan Perkebunan London Sumatra Indonesia

Rp7.0t

Engages in the plantation business in Indonesia and internationally.

LSIP

Rp1,025.00

-10.9%

10.8%