Multi Prima Sejahtera Tbk (LPIN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Multi Prima Sejahtera Tbk stock IDR 591, price IDR 454, upside +30.1%, quality 65 out of 100. Rating: 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 184.44 IDR – 962.95 IDR · fair‑value band 447.64 IDR – 819.41 IDR · the 454.00 IDR price screens below the 590.86 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 3 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 4, 2026.
Follow Multi Prima Sejahtera Tbk in your weekly email
Every Wednesday you see whether Multi Prima Sejahtera 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 Multi Prima Sejahtera Tbk manufactures and markets spark plugs and auto parts under the Champion brand in Indonesia and internationally. It is also involved in general trading and investments; industrial; and trade, services, development, and printing services.
Show moreShow less
In addition, the company exports its products. The company was founded in 1982 and is headquartered in Tangerang, Indonesia. PT Multi Prima Sejahtera Tbk is a subsidiary of PT Multipolar Tbk.
Stock analysis
Multi Prima Sejahtera Tbk (LPIN) currently trades at 454.00 IDR, while our model-based Fair Value estimate is 590.86 IDR, implying the stock looks roughly 23% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,390 IDR per share, and 23 of the 26 models we run sit above the 454.00 IDR price.
Bear case: the Asset-Based group reads lowest at 297.91 IDR, and 3 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 447.64 IDR (bear) to 819.41 IDR (bull), the price of 454.00 IDR sits inside 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 65/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Multi Prima Sejahtera Tbk reported revenue of 166B IDR in FY2025 versus 120B IDR in FY2021, a compound +8.3%/yr. Reported net income was 33.0B IDR in FY2025, compounding +9.0%/yr from FY2021.
Key figures
Market cap 193B IDR (≈ $10.7M) Micro · P/E ratio 7.4 · P/S ratio 1.10 · EPS (TTM) 61.18 IDR · Dividend yield 10.6% · Net margin 18.4% · Return on equity 9.3% · Return on assets (EBIT) 5.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 61 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 23% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 30%, LPIN screens cheaper than that median.
Fair Value models
Bear447.64 IDRFair Value 590.86 IDRBull819.41 IDR
Price 454.00 IDR · Upside +30.1%
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 (52.46 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 DCF278.00 IDR355.35 IDR463.81 IDR82
Growth DCF276.44 IDR345.31 IDR436.12 IDR80
Owner Earnings504.85 IDR705.58 IDR987.01 IDR77
All 26 models by family
DCF Models
FCF DCF278.00 IDR355.35 IDR463.81 IDR82
Owner Earnings504.85 IDR705.58 IDR987.01 IDR77
5Y Revenue Exit381.01 IDR576.91 IDR840.83 IDR72
5Y EBITDA Exit498.34 IDR810.88 IDR1,198 IDR74
5Y P/E Exit879.91 IDR1,572 IDR2,352 IDR69
10Y Revenue Exit326.62 IDR481.86 IDR714.14 IDR66
10Y EBITDA Exit402.20 IDR629.17 IDR967.71 IDR67
10Y P/E Exit621.03 IDR1,108 IDR1,786 IDR62
Earnings-Based
Graham-Dodd528.66 IDR2,186 IDR2,979 IDR64
Lynch FV551.28 IDR787.55 IDR1,024 IDR61
PEG = 1.0551.28 IDR787.55 IDR1,024 IDR57
EPV489.40 IDR533.75 IDR570.06 IDR74
Dividend Discount
Gordon GGM323.54 IDR555.02 IDR733.78 IDR68
DDM Multi-Stage323.54 IDR520.13 IDR595.83 IDR67
Multiples
P/E Multiple1,283 IDR1,710 IDR2,138 IDR63
P/S Multiple350.87 IDR467.82 IDR584.78 IDR58
P/B Multiple2,027 IDR2,702 IDR3,378 IDR55
EV/EBIT962.19 IDR1,238 IDR1,513 IDR66
EV/EBITDA706.12 IDR896.13 IDR1,086 IDR67
EV/Revenue463.57 IDR603.91 IDR744.26 IDR54
Asset-Based
NCAV (Graham)196.62 IDR297.91 IDR372.38 IDR54
Growth DCF
Growth DCF276.44 IDR345.31 IDR436.12 IDR80
Rev-Margin DCF381.01 IDR571.04 IDR806.85 IDR73
Economic Profit
Residual Income652.83 IDR697.79 IDR778.14 IDR76
ROIC Compounder489.40 IDR533.75 IDR570.06 IDR72
Growth Earnings
Growth-Adj P/E972.85 IDR1,390 IDR1,807 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.58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.8%
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.
−1.4%
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.
+10.0%
Start year 2020 (pandemic)
Revenue growth 8 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.
+6.1%
’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.
+17.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.1%
Dividend (yield on the price)10.6%
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.1% → 16%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+15.8%
Yearly growth needed for the next five years to justify today's price.
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 +12.9% a year for the price.
Compare Multi Prima Sejahtera Tbk with another stock
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.Auto Parts · 655 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+30.1% · Above median
Profitability
Return on equity (12 months)9.3% · Above median
Return on assets8.7% · Top 25%
Net margin (12 months)18.4% · Top 25%
Operating margin (12 months)20.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)12.1% · Above median
Dividend yield (12 months)10.6% · Top 25%
Valuation Multiplesvs Auto Parts median · lower = cheaper
P/E (12 months)7.4× · Cheapest 25%
P/B0.56× · Cheapest 25%
P/S (12 months)1.10× · Pricier than median
Price / free cash flow (fiscal year)29.9× · Pricier than median
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). "Multi Prima Sejahtera Tbk Fair Value". https://www.fairvalue-calculator.com/stock/LPIN
Frequently asked questions
Is Multi Prima Sejahtera Tbk (LPIN) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 590.86 IDR versus a price of 454.00 IDR, about +30% upside (undervalued).
What is the fair value of LPIN?
Our model-based fair value for Multi Prima Sejahtera Tbk is 590.86 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 454.00 IDR.
What is the quality score of LPIN?
Multi Prima Sejahtera Tbk has a Quality Score of 65/100. 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 Multi Prima Sejahtera Tbk (LPIN)?
Our model-based price target is the fair value of 590.86 IDR (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 447.64 IDR, optimistic scenario 819.41 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Multi Prima Sejahtera Tbk stock forecast for 2026?
Our models put fair value at 590.86 IDR, about +30% upside versus a price of 454.00 IDR (undervalued). Cautious scenario 447.64 IDR, optimistic scenario 819.41 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Multi Prima Sejahtera Tbk (LPIN)?
Multi Prima Sejahtera Tbk reported trailing-twelve-month revenue of about 175B IDR (latest available figure, as of Nov 4, 2026).
Does Multi Prima Sejahtera Tbk pay a dividend?
Multi Prima Sejahtera Tbk currently shows a dividend yield of 10.65% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of Multi Prima Sejahtera Tbk (LPIN)?
Multi Prima Sejahtera Tbk has a dividend yield of 10.6%.
What growth is priced into Multi Prima Sejahtera Tbk (LPIN)?
For today's price to be fair in a discounted-cash-flow model, Multi Prima Sejahtera Tbk would have to grow free cash flow by +15.8 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +10.0 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of LPIN use?
Our models discount Multi Prima Sejahtera Tbk at 12.0 %: a base by market capitalisation (nano), 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 Multi Prima Sejahtera Tbk that is +15.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Multi Prima Sejahtera Tbk (LPIN) delivered so far?
Over the past 5 years revenue at Multi Prima Sejahtera Tbk grew +10.0 % a year. The price currently implies free-cash-flow growth of +15.8 % 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 Multi Prima Sejahtera Tbk (LPIN) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Multi Prima Sejahtera Tbk (+15.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Multi Prima Sejahtera Tbk (LPIN)?
The free-cash-flow yield on the price is 3.34 %: that much free cash flow Multi Prima Sejahtera Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Multi Prima Sejahtera Tbk (LPIN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Multi Prima Sejahtera Tbk it is 590.86 IDR per share (as of Nov 4, 2026), against a price of 454.00 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 Multi Prima Sejahtera Tbk stock overvalued or undervalued in 2026?
As of Nov 4, 2026, LPIN trades below its calculated fair value: price 454.00 IDR, fair value 590.86 IDR, a gap of about +30% (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 LPIN?
No. The price is what the market pays today (454.00 IDR); the fair value is what the company's own numbers justify (590.86 IDR). For Multi Prima Sejahtera Tbk the two are 136.86 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Multi Prima Sejahtera Tbk worth?
The market values Multi Prima Sejahtera Tbk at about 193B IDR (market capitalisation, as of Nov 4, 2026). Per share that is 454.00 IDR; our models calculate a fair value of 590.86 IDR per share.
What do the bullish and bearish scenarios say about LPIN?
Our models span a range for Multi Prima Sejahtera Tbk: cautious scenario 447.64 IDR, base 590.86 IDR, optimistic 819.41 IDR per share (as of Nov 4, 2026, price 454.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of LPIN?
Multi Prima Sejahtera Tbk trades at a price-to-earnings ratio of 7.4 (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 590.86 IDR is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 6.2. Other multiples: P/B 0.6, P/S 1.1, EV/EBITDA 4.3.
How solid is the balance sheet of Multi Prima Sejahtera Tbk (LPIN)?
Balance-sheet figures for Multi Prima Sejahtera Tbk (as of Nov 4, 2026): return on equity 9.3%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is LPIN from its 52-week high?
Multi Prima Sejahtera Tbk trades at 454.00 IDR, about 1% below its 52-week high of 460.00 IDR and 23% above the low of 368.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 590.86 IDR is for.
Which stocks are comparable to Multi Prima Sejahtera Tbk?
From the same area (Consumer Cyclical) we also value O'Reilly Automotive, Inc, AutoZone, Inc, Hyundai Mobis Co, Fuyao Glass Industry Group, 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 Multi Prima Sejahtera Tbk stock attractive at the current price?
The data as of Nov 4, 2026: price 454.00 IDR, calculated fair value 590.86 IDR (+30%), Quality Score 65/100, 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 LPIN calculated?
We run Multi Prima Sejahtera 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 590.86 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. Multi Prima Sejahtera Tbk currently trades 23% 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 Multi Prima Sejahtera Tbk (LPIN)?
The closing price on Nov 6, 2026 was 454.00 IDR. Our model-based fair value is 590.86 IDR, about +30% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Multi Prima Sejahtera Tbk right now?
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 (65/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (447.64 IDR to 819.41 IDR) leaves room in how you read the outcome.
Key figures of Multi Prima Sejahtera Tbk
How large is the market capitalisation of Multi Prima Sejahtera Tbk (LPIN)?
The market capitalisation of Multi Prima Sejahtera Tbk is 193B IDR (≈ $10.7M). 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 Multi Prima Sejahtera Tbk (LPIN)?
The price-to-sales ratio of Multi Prima Sejahtera Tbk is 1.10 (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 Multi Prima Sejahtera Tbk (LPIN)?
Earnings per share at Multi Prima Sejahtera Tbk are 61.18 IDR (price ÷ EPS = P/E 7.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Multi Prima Sejahtera Tbk (LPIN)?
The dividend yield of Multi Prima Sejahtera Tbk is 10.6% (payout 79.0%). 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 Multi Prima Sejahtera Tbk (LPIN)?
The net margin of Multi Prima Sejahtera Tbk is 18.4% (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 Multi Prima Sejahtera Tbk (LPIN)?
The return on equity (ROE) of Multi Prima Sejahtera Tbk is 9.3% (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 Multi Prima Sejahtera Tbk (LPIN)?
On an EBIT basis the return on assets of Multi Prima Sejahtera Tbk is 5.0% (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 Multi Prima Sejahtera Tbk (LPIN)?
The operating margin of Multi Prima Sejahtera Tbk is 20.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Multi Prima Sejahtera Tbk (LPIN)?
Revenue at Multi Prima Sejahtera Tbk is growing +12.1% versus a year earlier (3y avg −1.4%). 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 Multi Prima Sejahtera Tbk (LPIN)?
Earnings per share at Multi Prima Sejahtera Tbk are growing −4.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Multi Prima Sejahtera Tbk (LPIN) hold?
Multi Prima Sejahtera Tbk holds more cash than debt, 57.8B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Multi Prima Sejahtera Tbk in the live analysis
One click puts Multi Prima Sejahtera 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