Scribd
Upload
38 views

Indofood CBP Sukses Makmur TBK.: Discounted Cash Flow - CS Mizrahi

This document provides financial information about Indofood CBP Sukses Makmur Tbk from 2013 to 2020. It includes the company's yearly stock price, dividends per share, earnings per share, dividend payout ratio, dividend yield, growth rates of earnings per share, and price-to-earnings ratio. Two discounted cash flow models are presented to value the company, projecting future earnings per share, dividends, and stock prices through 2025. Both models estimate the current stock price is undervalued compared to the projected future fair value.

Uploaded by

Moh. A. Firmansyah Putra
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
38 views

Indofood CBP Sukses Makmur TBK.: Discounted Cash Flow - CS Mizrahi

This document provides financial information about Indofood CBP Sukses Makmur Tbk from 2013 to 2020. It includes the company's yearly stock price, dividends per share, earnings per share, dividend payout ratio, dividend yield, growth rates of earnings per share, and price-to-earnings ratio. Two discounted cash flow models are presented to value the company, projecting future earnings per share, dividends, and stock prices through 2025. Both models estimate the current stock price is undervalued compared to the projected future fair value.

Uploaded by

Moh. A. Firmansyah Putra
Copyright
© © All Rights Reserved
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Indofood CBP Sukses Makmur Tbk.

ICBP
HISTORY Discounted C
EoY
Price Dividen EPS (Rp) DPR (%) Yield (%) G.EPS (%) PER (kali)
Years
2013 5075.00 95.00 192.00 49.48 1.87 0.00 26.43
2014 6200.00 111.00 223.00 49.78 1.79 0.16 27.80 2021
2015 6735.00 128.00 257.00 49.81 1.90 0.15 26.21 2022
2016 8575.00 154.00 310.00 49.68 1.80 0.21 27.66 2023
2017 8900.00 162.00 326.00 49.69 1.82 0.05 27.30 2024
2018 10450.00 195.00 392.00 49.74 1.87 0.20 26.66 2025
2019 11175.00 215.00 432.00 49.77 1.92 0.33 25.87 TOTAL DIVIDEN
2020 9575.00 225.00 453.00 49.67 2.35 0.16 21.14
Average 160.63 323.13 49.70 1.91 0.16 26.13
Absolute D
RESULT
Years
EPS Projection 2025 (IDR) 911.14

UNDERVALUED
Condition
Dividen Projection 2025 (IDR) 452.85 2021
Projection Price 2025 (IDR) 15489.46 2022
Future Value Total 2025 (IDR) 17235.20 2023
Future Fair Value (IDR) 17112.59 2024
Price Current (IDR) 9525.00 2025
Difference (IDR) 7587.59 TOTAL DIVIDEN
Discounted (%) 44.34

Average Return Gordon


Growth Dividen (%) (%) DDM Taufan Hidaya
2013 2014 2015 2016 2017 2018 2019 Estimasi Dividen
0.17 0.15 0.20 0.05 0.20 0.10 0.05 0.14 15 22619.42
IPO Sector Const
9525
7-Oct-10 5.Consumer 51 Food & B

Discounted Cash Flow - CS Mizrahi


PROJECTION Value
EPS Dividen Price Total Fair
520.95 258.92 8856.15 9115.07 9102.06
599.09 297.76 10184.57 10741.25 10710.62
688.96 342.42 11712.26 12611.36 12557.45
792.30 393.79 13469.10 14761.99 14677.91
911.14 452.85 15489.46 17235.20 17112.59
TOTAL DIVIDEN 1745.74

Absolute Discounted Cash Flow


PROJECTION Value
EPS Dividen Price Future Fair
460.11 228.68 12024.09 12252.77 12235.28
467.32 232.27 12212.71 12673.66 12637.52
474.66 235.91 12404.29 13101.15 13045.15
482.10 239.61 12598.88 13535.36 13458.27
489.66 243.37 12796.53 13976.37 13876.94
TOTAL DIVIDEN 1179.84

Thanks to Abah Andireirei & Mang AMSI


Taufan Hidayat: Taufan Hidayat:
Estimasi Dividen 2020 Estimasi EPS 2020

You might also like