Champion Pacific Indonesia Valuation

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

IGAR (IDR498) is trading above our estimate of [[fair value]] (IDR44.78)

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

Valuation Score

2/6

Valuation Score 2/6

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 IGAR when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IGAR (IDR498) is trading above our estimate of fair value (IDR44.78)

Significantly Below Fair Value: IGAR is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for IGAR. This is calculated by dividing IGAR's market cap by their current earnings.
What is IGAR's PE Ratio?
PE Ratio	9.2x
Earnings	Rp51.07b
Market Cap	Rp471.22b

IGAR 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	0.3x
Enterprise Value/EBITDA	2.6x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for IGAR 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	25.2x
PDPP Primadaya Plastisindo	53.3x	n/a	Rp1.8t
PICO Pelangi Indah Canindo	14x	n/a	Rp73.3b
SMKL Satyamitra Kemas Lestari	23.3x	n/a	Rp581.1b
KDSI Kedawung Setia Industrial	10.1x	n/a	Rp680.4b
IGAR Champion Pacific Indonesia	9.2x	n/a	Rp471.2b

Price-To-Earnings vs Peers: IGAR is good value based on its Price-To-Earnings Ratio (9.2x) compared to the peer average (25.3x).

Price to Earnings Ratio vs Industry

How does IGAR's PE Ratio compare vs other companies in the Asian Packaging Industry?

6 Companies	Price / Earnings	Estimated Growth	Market Cap

6 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: IGAR is good value based on its Price-To-Earnings Ratio (9.2x) compared to the Asian Packaging industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is IGAR'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.

IGAR PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.2x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate IGAR'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

Suparma

Rp927.3b

Manufactures and sells paper and related paper products in Indonesia.

SPMA

Rp294.00

-2.0%

-18.3%

Adaro Minerals Indonesia

Rp53.8t

Engages in metallurgical coal mining business in Indonesia.

ADMR

Rp1,315.00

-1.1%

10.5%

Alumindo Light Metal Industry

Rp282.4b

Manufactures and sells flat aluminum sheet, foil, and related products in Indonesia, the United States, Asia, Europe, and Australia.

ALMI

Rp74.00

-62.1%