Panca Budi Idaman Tbk PT (PBID) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Panca Budi Idaman Tbk PT stock IDR 596, price IDR 590, upside +1.0%, quality 67 out of 100. Rating: fairly valued. 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 8, 2026.
How to read this chart
60‑month range 242.25 IDR – 595.00 IDR · fair‑value band 405.87 IDR – 844.04 IDR · the 590.00 IDR price screens below the 595.63 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Panca Budi Idaman Tbk PT in your weekly email
Every Wednesday you see whether Panca Budi Idaman Tbk PT 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 Panca Budi Idaman Tbk, together with its subsidiaries, produces and distributes plastic bag finished products in Indonesia and internationally. The company operates through three segments: Plastic Resin, Plastic Packaging, and Other.
Show moreShow less
It offers polyethylene, polypropylene, and high density polyethylene plastic bags, as well as heavy-duty sacks and packaging products, including food wrapping papers, cake boxes, plastic ropes, rubber bands, and straws.
The company sells its products under the Pluit, Tomat, Bangkuang, Jeruk, Cabe, 222, Wayang, Gapura, Sparta, Liberty, Dayana, PB, and other brand names through retailers, semi-wholesalers, and wholesalers.
It exports its products to the United Kingdom, Germany, the Netherlands, Spain, the United Arab Emirates, Nigeria, the United States, Taiwan, and other countries. The company was founded in 1979 and is headquartered in Tangerang, Indonesia.
PT Panca Budi Idaman Tbk operates as a subsidiary of PT Alphen Internasional Corporindo.
Stock analysis
Panca Budi Idaman Tbk PT (PBID) currently trades at 590.00 IDR, while our model-based Fair Value estimate is 595.63 IDR, so the stock looks roughly fairly valued today (gap 0.9%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 907.99 IDR per share, and 13 of the 26 models we run sit above the 590.00 IDR price.
Bear case: the Asset-Based group reads lowest at 197.81 IDR, and 13 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 405.87 IDR (bear) to 844.04 IDR (bull), the price of 590.00 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 67/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Panca Budi Idaman Tbk PT reported revenue of 5.2T IDR in FY2025 versus 4.4T IDR in FY2021, a compound +4.0%/yr. Reported net income was 401B IDR in FY2025, compounding −0.8%/yr from FY2021.
Key figures
Market cap 4.4T IDR (≈ $246M) Micro · P/E ratio 7.2 · P/S ratio 0.77 · EPS (TTM) 82.34 IDR · Dividend yield 9.0% · Net margin 10.7% · Return on equity 21.8% · Return on assets (EBIT) 16.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 68 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 36% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −18% fair-value upside, at 1%, PBID screens cheaper than that median.
Fair Value models
Bear405.87 IDRFair Value 595.63 IDRBull844.04 IDR
Price 590.00 IDR · Upside +1.0%
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 (25.16 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.
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.70/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−1.0%
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.
+1.1%
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.
+6.1%
Start year 2020 (pandemic). Over 10 years: +6.4% a year
Revenue growth 11 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.
+8.0%
’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.
+10.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.5%
Dividend (yield on the price)9.0%
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.1.5% vs 13.9%, slowing
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.13% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 14.3%/yr over ~9Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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).
+12.5%
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 +9.6% a year for the price.
Compare Panca Budi Idaman Tbk PT 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.Packaging & Containers · 261 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+1.0% · Above median
Profitability
Return on equity (12 months)21.8% · Top 25%
Return on assets11.5% · Top 25%
Net margin (12 months)10.7% · Top 25%
Operating margin (12 months)19.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)43.3% · Top 25%
Dividend yield (12 months)9.0% · Top 25%
Valuation Multiplesvs Packaging & Containers median · lower = cheaper
P/E (12 months)7.2× · Cheapest 25%
P/B1.51× · Pricier than median
P/S (12 months)0.77× · Cheaper than median
Price / free cash flow (fiscal year)13.9× · 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.
Is Panca Budi Idaman Tbk PT (PBID) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 595.63 IDR versus a price of 590.00 IDR, about +1% upside (fairly valued).
What is the fair value of PBID?
Our model-based fair value for Panca Budi Idaman Tbk PT is 595.63 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 590.00 IDR.
What is the quality score of PBID?
Panca Budi Idaman Tbk PT has a Quality Score of 67/100. 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 Panca Budi Idaman Tbk PT (PBID)?
Our model-based price target is the fair value of 595.63 IDR (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 405.87 IDR, optimistic scenario 844.04 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Panca Budi Idaman Tbk PT stock forecast for 2026?
Our models put fair value at 595.63 IDR, about +1% upside versus a price of 590.00 IDR (fairly valued). Cautious scenario 405.87 IDR, optimistic scenario 844.04 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Panca Budi Idaman Tbk PT (PBID)?
Panca Budi Idaman Tbk PT reported trailing-twelve-month revenue of about 5.8T IDR (latest available figure, as of Nov 8, 2026).
Does Panca Budi Idaman Tbk PT pay a dividend?
Panca Budi Idaman Tbk PT currently shows a dividend yield of 8.98% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Panca Budi Idaman Tbk PT (PBID) and when is the ex-dividend date?
Panca Budi Idaman Tbk PT pays a dividend of 53.00 IDR per share a year, a dividend yield of 9.0%. The last ex-dividend date was May 21, 2026. A dividend has been paid every year since at least 2018. The payout ratio is 64.4% of earnings. Free cash flow covers the dividend 0.80 times. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What growth is priced into Panca Budi Idaman Tbk PT (PBID)?
For today's price to be fair in a discounted-cash-flow model, Panca Budi Idaman Tbk PT would have to grow free cash flow by +12.5 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.1 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of PBID use?
Our models discount Panca Budi Idaman Tbk PT at 15.0 %: a base by market capitalisation (micro), 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 Panca Budi Idaman Tbk PT that is +12.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Panca Budi Idaman Tbk PT (PBID) delivered so far?
Over the past 5 years revenue at Panca Budi Idaman Tbk PT grew +6.1 % a year. The price currently implies free-cash-flow growth of +12.5 % 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 Panca Budi Idaman Tbk PT (PBID) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Panca Budi Idaman Tbk PT (+12.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Panca Budi Idaman Tbk PT (PBID)?
The free-cash-flow yield on the price is 7.18 %: that much free cash flow Panca Budi Idaman Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Panca Budi Idaman Tbk PT (PBID)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Panca Budi Idaman Tbk PT it is 595.63 IDR per share (as of Nov 8, 2026), against a price of 590.00 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 Panca Budi Idaman Tbk PT stock overvalued or undervalued in 2026?
As of Nov 8, 2026, PBID trades below its calculated fair value: price 590.00 IDR, fair value 595.63 IDR, a gap of about +1% (fairly valued). 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 PBID?
No. The price is what the market pays today (590.00 IDR); the fair value is what the company's own numbers justify (595.63 IDR). For Panca Budi Idaman Tbk PT the two are 5.63 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Panca Budi Idaman Tbk PT worth?
The market values Panca Budi Idaman Tbk PT at about 4.4T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 590.00 IDR; our models calculate a fair value of 595.63 IDR per share.
What do the bullish and bearish scenarios say about PBID?
Our models span a range for Panca Budi Idaman Tbk PT: cautious scenario 405.87 IDR, base 595.63 IDR, optimistic 844.04 IDR per share (as of Nov 8, 2026, price 590.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PBID?
Panca Budi Idaman Tbk PT trades at a price-to-earnings ratio of 7.2 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 595.63 IDR is built from several models across several years. Other multiples: P/B 1.5, P/S 0.8, EV/EBITDA 4.9.
How solid is the balance sheet of Panca Budi Idaman Tbk PT (PBID)?
Balance-sheet figures for Panca Budi Idaman Tbk PT (as of Nov 8, 2026): return on equity 21.8%. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is PBID from its 52-week high?
Panca Budi Idaman Tbk PT trades at 590.00 IDR, about 1% below its 52-week high of 595.00 IDR and 36% above the low of 432.35 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 595.63 IDR is for.
Which stocks are comparable to Panca Budi Idaman Tbk PT?
From the same area (Consumer Cyclical) we also value Smurfit Westrock Plc,, Packaging Corporation, Amcor plc, International Paper Company, 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 Panca Budi Idaman Tbk PT stock attractive at the current price?
The data as of Nov 8, 2026: price 590.00 IDR, calculated fair value 595.63 IDR (+1%), Quality Score 67/100, 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 PBID calculated?
We run Panca Budi Idaman Tbk PT 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 595.63 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. Panca Budi Idaman Tbk PT currently trades 1% 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 Panca Budi Idaman Tbk PT (PBID)?
The closing price on Nov 6, 2026 was 590.00 IDR. Our model-based fair value is 595.63 IDR, about +1% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Panca Budi Idaman Tbk PT right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (405.87 IDR to 844.04 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Panca Budi Idaman Tbk PT (PBID) come from?
Earnings per share at Panca Budi Idaman Tbk PT grew +6.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share −9.9 %, EBIT margin +11.3 %, tax rate +1.3 %, residual (interest, one-offs) +4.4 %. 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 Panca Budi Idaman Tbk PT
How large is the market capitalisation of Panca Budi Idaman Tbk PT (PBID)?
The market capitalisation of Panca Budi Idaman Tbk PT is 4.4T IDR (≈ $246M). 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 Panca Budi Idaman Tbk PT (PBID)?
The price-to-sales ratio of Panca Budi Idaman Tbk PT is 0.77 (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 Panca Budi Idaman Tbk PT (PBID)?
Earnings per share at Panca Budi Idaman Tbk PT are 82.34 IDR (price ÷ EPS = P/E 7.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Panca Budi Idaman Tbk PT (PBID)?
The dividend yield of Panca Budi Idaman Tbk PT is 9.0% (payout 64.4%). 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 Panca Budi Idaman Tbk PT (PBID)?
The net margin of Panca Budi Idaman Tbk PT is 10.7% (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 Panca Budi Idaman Tbk PT (PBID)?
The return on equity (ROE) of Panca Budi Idaman Tbk PT is 21.8% (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 Panca Budi Idaman Tbk PT (PBID)?
On an EBIT basis the return on assets of Panca Budi Idaman Tbk PT is 16.1% (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 Panca Budi Idaman Tbk PT (PBID)?
The operating margin of Panca Budi Idaman Tbk PT is 19.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Panca Budi Idaman Tbk PT (PBID)?
Revenue at Panca Budi Idaman Tbk PT is growing +43.3% versus a year earlier (3y avg +1.1%). 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 Panca Budi Idaman Tbk PT (PBID)?
Earnings per share at Panca Budi Idaman Tbk PT are growing +210% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Panca Budi Idaman Tbk PT (PBID) hold?
Panca Budi Idaman Tbk PT holds more cash than debt, 62.2B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Panca Budi Idaman Tbk PT in the live analysis
One click puts Panca Budi Idaman Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026