Colorpak Indonesia Tbk (CLPI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Colorpak Indonesia Tbk stock IDR 2,847, price IDR 1,555, upside +83.1%, quality 70 out of 100. Rating: strongly undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.
How to read this chart
60‑month range 525.81 IDR – 1,630 IDR · fair‑value band 2,135 IDR – 3,559 IDR · the 1,555 IDR price screens below the 2,847 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow Colorpak Indonesia Tbk in your weekly email
Every Wednesday you see whether Colorpak Indonesia Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Colorpak Indonesia Tbk, together with its subsidiary, PT Colorpak Flexible Indonesia, operates in the ink, and paint and printing ink industries in Indonesia. The company operates through four segments: Gravure, Film, Adhesive, and Coating.
Show moreShow less
It provides flexible and cigarette packaging inks; environmental friendly inks; and PVC leather coatings. The company also trades in films, such as BOPP, PET, NYLON, and MPET films; solvent base and solventless adhesives; and plastic resins.
In addition, it offers New Unicom, a polyurethane base ink; Ultima, an alcohol base lamination ink for OPP and polyester; Lamiop for opp extrustion; ALPHA for surface printing; Hunter for foil, paper, and board; and Roto Shrink for PVC sleeves.
Further, the company engages in general trading of chemical materials and products, or industrial chemicals. The company was incorporated in 1988 and is headquartered in Tangerang, Indonesia. PT Colorpak Indonesia Tbk is a subsidiary of Ink Color International Pte. Ltd.
Stock analysis
Colorpak Indonesia Tbk (CLPI) currently trades at 1,555 IDR, while our model-based Fair Value estimate is 2,847 IDR, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 4,217 IDR per share, and 23 of the 26 models we run sit above the 1,555 IDR price.
Bear case: the Asset-Based group reads lowest at 1,619 IDR, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,135 IDR (bear) to 3,559 IDR (bull), the price of 1,555 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 70/100 (solid quality), in the Basic Materials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Colorpak Indonesia Tbk reported revenue of 979B IDR in FY2025 versus 838B IDR in FY2021, a compound +4.0%/yr. Reported net income was 68.2B IDR in FY2025, compounding +12.3%/yr from FY2021.
Key figures
Market cap 476B IDR (≈ $26.4M) Micro · P/E ratio 6.4 · P/S ratio 0.45 · EPS (TTM) 243.53 IDR · Dividend yield 11.0% · Net margin 7.0% · Return on equity 13.0% · Return on assets (EBIT) 6.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −43% fair-value upside, at 83%, CLPI screens cheaper than that median.
Fair Value models
Bear2,135 IDRFair Value 2,847 IDRBull3,559 IDR
Price 1,555 IDR · Upside +83.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (62.62 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF3,168 IDR4,290 IDR5,834 IDR81
Growth DCF3,188 IDR4,164 IDR5,422 IDR80
Owner Earnings2,065 IDR2,662 IDR3,485 IDR78
All 26 models by family
DCF Models
FCF DCF3,168 IDR4,290 IDR5,834 IDR81
Owner Earnings2,065 IDR2,662 IDR3,485 IDR78
5Y Revenue Exit3,018 IDR4,261 IDR5,834 IDR73
5Y EBITDA Exit2,815 IDR3,880 IDR5,103 IDR76
5Y P/E Exit3,264 IDR4,721 IDR6,243 IDR71
10Y Revenue Exit2,992 IDR4,092 IDR5,549 IDR67
10Y EBITDA Exit2,930 IDR3,845 IDR5,026 IDR69
10Y P/E Exit3,199 IDR4,392 IDR5,841 IDR64
Earnings-Based
Graham-Dodd1,515 IDR4,762 IDR6,340 IDR64
Lynch FV1,042 IDR1,488 IDR1,935 IDR61
PEG = 1.01,042 IDR1,488 IDR1,935 IDR57
EPV2,397 IDR2,625 IDR2,817 IDR74
Dividend Discount
Gordon GGM1,129 IDR2,101 IDR2,975 IDR67
DDM Multi-Stage1,129 IDR1,789 IDR2,236 IDR67
Multiples
P/E Multiple2,841 IDR3,788 IDR4,735 IDR63
P/S Multiple2,841 IDR3,788 IDR4,735 IDR58
P/B Multiple820.23 IDR1,094 IDR1,367 IDR55
EV/EBIT3,209 IDR4,067 IDR4,924 IDR66
EV/EBITDA2,652 IDR3,324 IDR3,995 IDR67
EV/Revenue2,866 IDR3,822 IDR4,777 IDR54
Asset-Based
NCAV (Graham)1,068 IDR1,619 IDR2,023 IDR54
Growth DCF
Growth DCF3,188 IDR4,164 IDR5,422 IDR80
Rev-Margin DCF3,018 IDR4,271 IDR5,718 IDR73
Economic Profit
Residual Income1,719 IDR1,915 IDR2,336 IDR76
ROIC Compounder2,475 IDR2,855 IDR3,289 IDR72
Growth Earnings
Growth-Adj P/E2,417 IDR3,452 IDR4,488 IDR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.69/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+7.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+5.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.9%
Start year 2020 (pandemic). Over 10 years: +4.1% a year
Revenue growth 24 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+24.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+13.5%
Dividend (yield on the price)11.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.13.5% vs 1.2%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.7% → 8%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−19.2%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about −21.3% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Specialty Chemicals · 728 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+83.1% · Top 25%
Profitability
Return on equity (12 months)13.0% · Top 25%
Return on assets8.0% · Top 25%
Net margin (12 months)7.0% · Above median
Operating margin (12 months)8.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)21.8% · Above median
Dividend yield (12 months)11.0% · Top 25%
Valuation Multiplesvs Specialty Chemicals median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Colorpak Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/CLPI
Frequently asked questions
Is Colorpak Indonesia Tbk (CLPI) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 2,847 IDR versus a price of 1,555 IDR, about +83% upside (undervalued).
What is the fair value of CLPI?
Our model-based fair value for Colorpak Indonesia Tbk is 2,847 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 1,555 IDR.
What is the quality score of CLPI?
Colorpak Indonesia Tbk has a Quality Score of 70/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Colorpak Indonesia Tbk (CLPI)?
Our model-based price target is the fair value of 2,847 IDR (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 2,135 IDR, optimistic scenario 3,559 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Colorpak Indonesia Tbk stock forecast for 2026?
Our models put fair value at 2,847 IDR, about +83% upside versus a price of 1,555 IDR (undervalued). Cautious scenario 2,135 IDR, optimistic scenario 3,559 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Colorpak Indonesia Tbk (CLPI)?
Colorpak Indonesia Tbk reported trailing-twelve-month revenue of about 1.1T IDR (latest available figure, as of Nov 4, 2026).
Does Colorpak Indonesia Tbk pay a dividend?
Colorpak Indonesia Tbk currently shows a dividend yield of 10.97% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Colorpak Indonesia Tbk (CLPI) and when is the ex-dividend date?
Colorpak Indonesia Tbk pays a dividend of 170.51 IDR per share a year, a dividend yield of 11.0%. The last ex-dividend date was Jun 26, 2026. A dividend has been paid every year since at least 2002. The payout ratio is 70.0% of earnings. Free cash flow covers the dividend 1.35 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Colorpak Indonesia Tbk (CLPI)?
For today's price to be fair in a discounted-cash-flow model, Colorpak Indonesia Tbk would have to grow free cash flow by -19.2 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.9 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of CLPI use?
Our models discount Colorpak Indonesia Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.08, country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Colorpak Indonesia Tbk that is -19.2 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Colorpak Indonesia Tbk (CLPI) delivered so far?
Over the past 5 years revenue at Colorpak Indonesia Tbk grew +4.9 % a year. The price currently implies free-cash-flow growth of -19.2 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Colorpak Indonesia Tbk (CLPI) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Colorpak Indonesia Tbk (-19.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Colorpak Indonesia Tbk (CLPI)?
The free-cash-flow yield on the price is 14.83 %: that much free cash flow Colorpak Indonesia Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Colorpak Indonesia Tbk (CLPI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Colorpak Indonesia Tbk it is 2,847 IDR per share (as of Nov 4, 2026), against a price of 1,555 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Colorpak Indonesia Tbk stock overvalued or undervalued in 2026?
As of Nov 4, 2026, CLPI trades below its calculated fair value: price 1,555 IDR, fair value 2,847 IDR, a gap of about +83% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of CLPI?
No. The price is what the market pays today (1,555 IDR); the fair value is what the company's own numbers justify (2,847 IDR). For Colorpak Indonesia Tbk the two are 1,292 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Colorpak Indonesia Tbk worth?
The market values Colorpak Indonesia Tbk at about 476B IDR (market capitalisation, as of Nov 4, 2026). Per share that is 1,555 IDR; our models calculate a fair value of 2,847 IDR per share.
What do the bullish and bearish scenarios say about CLPI?
Our models span a range for Colorpak Indonesia Tbk: cautious scenario 2,135 IDR, base 2,847 IDR, optimistic 3,559 IDR per share (as of Nov 4, 2026, price 1,555 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CLPI?
Colorpak Indonesia Tbk trades at a price-to-earnings ratio of 6.4 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,847 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 6.5. Other multiples: P/B 0.8, P/S 0.5, EV/EBITDA 2.4.
How solid is the balance sheet of Colorpak Indonesia Tbk (CLPI)?
Balance-sheet figures for Colorpak Indonesia Tbk (as of Nov 4, 2026): return on equity 13.0%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is CLPI from its 52-week high?
Colorpak Indonesia Tbk trades at 1,555 IDR, about 5% below its 52-week high of 1,630 IDR and 21% above the low of 1,288 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,847 IDR is for.
Which stocks are comparable to Colorpak Indonesia Tbk?
From the same area (Basic Materials) we also value Linde plc, Ecolab Inc, The Sherwin-Williams Company, Nan Ya Plastics Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Colorpak Indonesia Tbk stock attractive at the current price?
The data as of Nov 4, 2026: price 1,555 IDR, calculated fair value 2,847 IDR (+83%), Quality Score 70/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of CLPI calculated?
We run Colorpak Indonesia Tbk through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,847 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Colorpak Indonesia Tbk currently trades 45% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Colorpak Indonesia Tbk (CLPI)?
The closing price on Nov 6, 2026 was 1,555 IDR. Our model-based fair value is 2,847 IDR, about +83% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Colorpak Indonesia Tbk right now?
The price is below even our cautious bear case (2,135 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (70/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Colorpak Indonesia Tbk (CLPI) come from?
Earnings per share at Colorpak Indonesia Tbk grew +0.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.7 %, EBIT margin −4.4 %, tax rate +0.7 %, residual (interest, one-offs) +1.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Colorpak Indonesia Tbk
How large is the market capitalisation of Colorpak Indonesia Tbk (CLPI)?
The market capitalisation of Colorpak Indonesia Tbk is 476B IDR (≈ $26.4M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Colorpak Indonesia Tbk (CLPI)?
The price-to-sales ratio of Colorpak Indonesia Tbk is 0.45 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Colorpak Indonesia Tbk (CLPI)?
Earnings per share at Colorpak Indonesia Tbk are 243.53 IDR (price ÷ EPS = P/E 6.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Colorpak Indonesia Tbk (CLPI)?
The dividend yield of Colorpak Indonesia Tbk is 11.0% (payout 70.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Colorpak Indonesia Tbk (CLPI)?
The net margin of Colorpak Indonesia Tbk is 7.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Colorpak Indonesia Tbk (CLPI)?
The return on equity (ROE) of Colorpak Indonesia Tbk is 13.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Colorpak Indonesia Tbk (CLPI)?
On an EBIT basis the return on assets of Colorpak Indonesia Tbk is 6.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Colorpak Indonesia Tbk (CLPI)?
The operating margin of Colorpak Indonesia Tbk is 8.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Colorpak Indonesia Tbk (CLPI)?
Revenue at Colorpak Indonesia Tbk is growing +21.8% versus a year earlier (3y avg +5.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Colorpak Indonesia Tbk (CLPI)?
Earnings per share at Colorpak Indonesia Tbk are growing +41.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Colorpak Indonesia Tbk (CLPI) hold?
Colorpak Indonesia Tbk holds more cash than debt, 195B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Colorpak Indonesia Tbk in the live analysis
One click puts Colorpak Indonesia Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026