Widodo Makmur Perkasa PT (WMPP) fair value: what the stock is really worth
As of Nov 10, 2026: fair value (intrinsic value) of Widodo Makmur Perkasa PT stock IDR 18, price IDR 21, that is 16.3% below the price, quality 45 out of 100. Rating: overvalued. The value is an estimate: none of our valuation models currently carries, it draws on revenue and assets compared with similar companies. 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 10, 2026.
How to read this chart
59‑month range 11.00 IDR – 197.00 IDR · fair‑value band 13.18 IDR – 21.97 IDR · the 21.00 IDR price screens above the 17.57 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 10, 2026.
Follow Widodo Makmur Perkasa PT in your weekly email
Every Wednesday you see whether Widodo Makmur Perkasa 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 Widodo Makmur Perkasa Tbk operates in the consumer goods and agricultural commodities sector in Indonesia. The company operates through Cattles Farm, Feed, Poultry, Karkas, Meat and Processing Meat, Construction, and Trading and Other segments.
Show moreShow less
It engages in the construction and energy, commodities, slaughter industry, chicken farm and animal feed trade, property, and leather processing industry.
The company is also involved in soybean and rice trade, and general consultancy service business; and wholesale trade and cattle breeding, trade of meat and their products, chicken field, wholesale trade of agricultural food, and beverage products.
PT Widodo Makmur Perkasa Tbk was founded in 2003 and is based in Jakarta Timur, Indonesia.
Stock analysis
Widodo Makmur Perkasa PT (WMPP) currently trades at 21.00 IDR, while our estimate is 17.57 IDR, 16% below the price, so the stock looks overvalued today.
Show more
Valuation
None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.
Scenario range: 13.18 IDR (bear) to 21.97 IDR (bull), the price of 21.00 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 45/100 (below-average quality), in the Industrials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Widodo Makmur Perkasa PT reported revenue of 1.0T IDR in FY2025 versus 6.2T IDR in FY2021, a compound −36.5%/yr. Reported net income was −212B IDR in FY2025.
Key figures
Market cap 646B IDR (≈ $35.9M) Micro · P/E ratio 15.1 · P/S ratio 0.55 · EPS (TTM) 1.39 IDR · Net margin 3.5% · Return on equity 3.2% · Return on assets (EBIT) −2.3% (5-year average) · Operating margin −7.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).
What moves the price
The share trades about 60% below its 52-week high and 75% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 8% fair-value upside, at −16%, WMPP screens richer than that median.
Fair Value
Bear13.18 IDRFair Value 17.57 IDRBull21.97 IDR
Price 21.00 IDR · Downside -16.3%
Estimate. None of our valuation models currently carries for this company, usually because of losses or heavy investment. The estimate draws on revenue and assets compared with similar companies and is less precise than a model-based fair value.
Quality Score breakdown
Overall quality45/100
It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.
Profitability2
How much profit the company makes from its sales and capital
Quality Growth100
Are margins and returns getting better?
Cashflow14
Do the profits arrive as real cash?
Financial strength0
Debt, balance sheet and risk of trouble
Investment100
Does it invest with discipline instead of growing at any price?
Low Volatility50
How calm the share price moves, does not count
Price momentum33
Price momentum of the last 3 to 12 months, does not count
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.38/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+76.6%
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.
−38.7%
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.
−19.7%
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.
−10.4%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
8.1% (2020) → −17.5% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Widodo Makmur Perkasa 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.Conglomerates · 349 stocks
Beats the industry median on 2/12 measures
Overall it trails its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside−16.3% · Below median
Profitability
Return on equity (12 months)3.2% · Below median
Return on assets−4.7% · Bottom 25%
Net margin (12 months)3.5% · Below median
Operating margin (12 months)−7.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)41.5% · Top 25%
Balance sheet
Debt / equity6.14× · Highest 25%
Valuation Multiplesvs Conglomerates 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.
Is Widodo Makmur Perkasa PT (WMPP) overvalued or undervalued?
As of Nov 10, 2026, our estimate of fair value is 17.57 IDR versus a price of 21.00 IDR, about 16% lower (overvalued).
What is the fair value of WMPP?
Our estimate for Widodo Makmur Perkasa PT is 17.57 IDR (as of Nov 10, 2026), built from audited fundamentals. The current price: 21.00 IDR.
What is the quality score of WMPP?
Widodo Makmur Perkasa PT has a Quality Score of 45/100. 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 Widodo Makmur Perkasa PT (WMPP)?
Our calculated price target is the estimate of 17.57 IDR (as of Nov 10, 2026). Cautious scenario 13.18 IDR, optimistic scenario 21.97 IDR. It is an estimate from revenue and assets compared with similar companies, because none of our valuation models currently carries, not an analyst target.
What is the Widodo Makmur Perkasa PT stock forecast for 2026?
Our estimate puts fair value at 17.57 IDR, about 16% lower versus a price of 21.00 IDR (overvalued). Cautious scenario 13.18 IDR, optimistic scenario 21.97 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Widodo Makmur Perkasa PT (WMPP)?
Widodo Makmur Perkasa PT reported trailing-twelve-month revenue of about 1.2T IDR (latest available figure, as of Nov 10, 2026).
What growth is priced into Widodo Makmur Perkasa PT (WMPP)?
For today's price to be fair in a discounted-cash-flow model, Widodo Makmur Perkasa PT would have to grow free cash flow by more than 80 % 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 -19.7 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of WMPP use?
Our models discount Widodo Makmur Perkasa PT 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 Widodo Makmur Perkasa PT that is more than 80 % 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 Widodo Makmur Perkasa PT (WMPP) delivered so far?
Over the past 5 years revenue at Widodo Makmur Perkasa PT grew -19.7 % a year. The price currently implies free-cash-flow growth of more than 80 % 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 Widodo Makmur Perkasa PT (WMPP) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Widodo Makmur Perkasa PT (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Widodo Makmur Perkasa PT (WMPP)?
The free-cash-flow yield on the price is 0.66 %: that much free cash flow Widodo Makmur Perkasa PT 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 Widodo Makmur Perkasa PT (WMPP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Widodo Makmur Perkasa PT it is 17.57 IDR per share (as of Nov 10, 2026), against a price of 21.00 IDR.
Is Widodo Makmur Perkasa PT stock overvalued or undervalued in 2026?
As of Nov 10, 2026, WMPP trades above its calculated fair value: price 21.00 IDR, fair value 17.57 IDR, a gap of about −16% (overvalued). 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 WMPP?
No. The price is what the market pays today (21.00 IDR); the fair value is what the company's own numbers justify (17.57 IDR). For Widodo Makmur Perkasa PT the two are 3.43 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Widodo Makmur Perkasa PT worth?
The market values Widodo Makmur Perkasa PT at about 646B IDR (market capitalisation, as of Nov 10, 2026). Per share that is 21.00 IDR; our models calculate a fair value of 17.57 IDR per share.
What do the bullish and bearish scenarios say about WMPP?
Our models span a range for Widodo Makmur Perkasa PT: cautious scenario 13.18 IDR, base 17.57 IDR, optimistic 21.97 IDR per share (as of Nov 10, 2026, price 21.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WMPP?
Widodo Makmur Perkasa PT trades at a price-to-earnings ratio of 15.1 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 17.57 IDR is built from several models across several years. Other multiples: P/B 2.5, P/S 0.5.
How solid is the balance sheet of Widodo Makmur Perkasa PT (WMPP)?
Balance-sheet figures for Widodo Makmur Perkasa PT (as of Nov 10, 2026): return on equity 3.2%, debt of 6.14 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is WMPP from its 52-week high?
Widodo Makmur Perkasa PT trades at 21.00 IDR, about 60% below its 52-week high of 52.00 IDR and 75% above the low of 12.00 IDR (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of 17.57 IDR is for.
Which stocks are comparable to Widodo Makmur Perkasa PT?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, Swire Pacific Limited, CITIC Limited, 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 Widodo Makmur Perkasa PT stock attractive at the current price?
The data as of Nov 10, 2026: price 21.00 IDR, calculated fair value 17.57 IDR (−16%), Quality Score 45/100. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Widodo Makmur Perkasa PT itself currently trades above fair value. 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 Widodo Makmur Perkasa PT (WMPP)?
The closing price on Nov 10, 2026 was 21.00 IDR. Our estimate is 17.57 IDR, about 16% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Widodo Makmur Perkasa PT right now?
Weak quality (45/100) and above fair value at the same time, the margin of safety is missing on both counts. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Widodo Makmur Perkasa PT
How large is the market capitalisation of Widodo Makmur Perkasa PT (WMPP)?
The market capitalisation of Widodo Makmur Perkasa PT is 646B IDR (≈ $35.9M). 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 Widodo Makmur Perkasa PT (WMPP)?
The price-to-sales ratio of Widodo Makmur Perkasa PT is 0.55 (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 Widodo Makmur Perkasa PT (WMPP)?
Earnings per share at Widodo Makmur Perkasa PT are 1.39 IDR (price ÷ EPS = P/E 15.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Widodo Makmur Perkasa PT (WMPP)?
The net margin of Widodo Makmur Perkasa PT is 3.5% (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 Widodo Makmur Perkasa PT (WMPP)?
The return on equity (ROE) of Widodo Makmur Perkasa PT is 3.2% (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 Widodo Makmur Perkasa PT (WMPP)?
On an EBIT basis the return on assets of Widodo Makmur Perkasa PT is −2.3% (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 Widodo Makmur Perkasa PT (WMPP)?
The operating margin of Widodo Makmur Perkasa PT is −7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Widodo Makmur Perkasa PT (WMPP)?
Revenue at Widodo Makmur Perkasa PT is growing +41.5% versus a year earlier (3y avg −38.7%). 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 Widodo Makmur Perkasa PT (WMPP)?
Earnings per share at Widodo Makmur Perkasa PT are growing −25.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Widodo Makmur Perkasa PT (WMPP) carry?
The net debt of Widodo Makmur Perkasa PT is 3.1T IDR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Widodo Makmur Perkasa PT in the live analysis
One click puts Widodo Makmur Perkasa 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 10, 2026