EN DE

PT Formosa Ingredient Factory Tbk (BOBA) Fair Value & Analysis

Consumer Defensive · ID · Market cap 277B IDR

PF PT Formosa Ingredient Factory Tbk BOBA · JK
Price214.00 IDR
Fair Value303.24 IDR
Upside+41.7%
Quality63/100
Watch PT Formosa Ingredient Factory Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.2% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Moderate moat 58/100
Evidence: High Range 191.10 IDR – 379.05 IDR Share as image

Fair value as of: Jul 20, 2026

From 24 valuation models · updated 21 days ago

Share price −15.1% over the past month.

A solid business, screening 42% undervalued on our models.

What matters now

  • Solid quality (63/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (191.10 IDR to 379.05 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

358.00 IDR 122.02 IDR Fair Value 303.24 IDR Nov 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

57‑month range 122.02 IDR – 358.00 IDR · fair‑value band 191.10 IDR – 379.05 IDR · the 214.00 IDR price screens below the 303.24 IDR fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Formosa Ingredient Factory Tbk (BOBA) currently trades at 214.00 IDR, while our model-based Fair Value estimate is 303.24 IDR, implying the stock looks roughly 41.7% undervalued today. The Quality Score stands at 63/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Formosa Ingredient Factory Tbk generated revenue of 178B IDR at a net margin of 11.2%. Revenue grew 27.7% year over year. It earns a return on equity of 11.9%. The balance sheet holds a net cash position of 10.6B IDR. Fundamentals as of Jul 20, 2026

Our scenario range runs from 191.10 IDR (bear case) to 379.05 IDR (bull case); at 214.00 IDR, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high and 45% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at 42%, BOBA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 112.57 IDR 224.03 IDR 411.22 IDR 80
Residual Income 129.31 IDR 144.71 IDR 264.01 IDR 76
Rev-Margin DCF 181.91 IDR 339.93 IDR 669.00 IDR 74
All 24 models by family
DCF Models
FCF DCF 118.84 IDR 185.64 IDR 404.06 IDR 38
Owner Earnings 16.45 IDR 25.43 IDR 45.14 IDR 31
5Y Revenue Exit 164.51 IDR 298.72 IDR 581.39 IDR 39
5Y EBITDA Exit 238.04 IDR 447.45 IDR 859.44 IDR 41
5Y P/E Exit 213.98 IDR 500.47 IDR 896.85 IDR 38
10Y Revenue Exit 148.17 IDR 364.21 IDR 517.41 IDR 36
10Y EBITDA Exit 210.30 IDR 526.28 IDR 1,100 IDR 37
10Y P/E Exit 192.35 IDR 473.26 IDR 949.29 IDR 35
Earnings-Based
Graham-Dodd 98.19 IDR 684.77 IDR 960.97 IDR 54
Lynch FV 353.78 IDR 505.39 IDR 657.01 IDR 50
PEG = 1.0 353.78 IDR 505.39 IDR 657.01 IDR 46
EPV 162.87 IDR 189.89 IDR 213.91 IDR 59
Multiples
P/E Multiple 227.43 IDR 303.24 IDR 379.05 IDR 63
P/S Multiple 174.28 IDR 232.38 IDR 290.47 IDR 58
P/B Multiple 184.11 IDR 245.48 IDR 306.85 IDR 55
EV/EBIT 257.65 IDR 340.28 IDR 422.91 IDR 53
EV/EBITDA 268.33 IDR 354.52 IDR 440.70 IDR 54
EV/Revenue 162.26 IDR 227.62 IDR 292.97 IDR 43
Asset-Based
NCAV (Graham) 72.48 IDR 97.12 IDR 144.96 IDR 50
Growth DCF
Growth DCF 112.57 IDR 224.03 IDR 411.22 IDR 80
Rev-Margin DCF 181.91 IDR 339.93 IDR 669.00 IDR 74
Economic Profit
Residual Income 129.31 IDR 144.71 IDR 264.01 IDR 76
ROIC Compounder 189.23 IDR 266.27 IDR 346.87 IDR 72
Growth Earnings
Growth-Adj P/E 462.74 IDR 661.05 IDR 859.37 IDR 68

Widest divergence: Growth Earnings (661.05 IDR) versus Asset-Based (97.12 IDR). Highest evidence: Growth DCF (80).

Notify me when BOBA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 178B IDR
Revenue growth (YoY) +27.7%
Net margin 11.2%
Return on equity 11.9%
Free cash flow 7.1B IDR FY2025
P/E ratio 14.1
More key figures
Operating margin 17.9%
EPS (TTM) 16.97 IDR
EPS growth (YoY) +96.8%
Net cash 10.6B IDR FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 63 · Market factors (momentum, volatility) 44

Profitability 54
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 48
Earnings quality: real cash, not paper profit
Fin. Strength 84
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 29
Calm price path (market factor)
Momentum 55
Price trend over the last 3–12 months (market factor)
52W Momentum 43
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT Formosa Ingredient Factory Tbk produces and sells beverage ingredients in Indonesia and internationally. The company offers tapioca pearls, jellies, jams, sauces, syrup, powder, and popping boba under the Bobaking brand name. It sells its products to restaurants, local coffee shops, international chain stores, and premium modern markets and retail.

Full company description

PT Formosa Ingredient Factory Tbk produces and sells beverage ingredients in Indonesia and internationally. The company offers tapioca pearls, jellies, jams, sauces, syrup, powder, and popping boba under the Bobaking brand name. It sells its products to restaurants, local coffee shops, international chain stores, and premium modern markets and retail. The company was founded in 2016 and is headquartered in Tangerang, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Formosa Ingredient Factory Tbk reported revenue of 168B IDR in FY2025 versus 74.2B IDR in FY2021, a compound +22.6%/yr. Reported net income was 16.7B IDR in FY2025, compounding −1.1%/yr from FY2021.

Growth Quality 75/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
168B IDR
Latest YoY
−5.8%
Avg. growth/yr (3Y) 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.
+11.4%
Avg. growth/yr (5Y) 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.
+19.6%
Avg. growth/yr (7Y) 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.
+83.2%
Revenue +22.6%/yr
FY21 74.2B IDR
FY22 122B IDR
FY23 154B IDR
FY24 178B IDR
FY25 168B IDR
Net income −1.1%/yr
FY21 17.5B IDR
FY22 10.7B IDR
FY23 15.0B IDR
FY24 16.0B IDR
FY25 16.7B IDR

Watch BOBA: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "PT Formosa Ingredient Factory Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BOBA

Peer Group

Packaged Foods · 648 stocks

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.

Quality Score 63 · Top 25%
Fair Value upside +42% · Top 25%
Return on equity (TTM) 12% · Above median
Return on assets 9% · Top 25%
Net margin (TTM) 11% · Top 25%
Operating margin (TTM) 18% · Top 25%
Revenue growth 28% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 14.1× · Cheaper than median
P/B 1.66× · Pricier than median
P/S (TTM) 1.56× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 7.6× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 89 · sector 28
FUTURE 100 · sector 20
PAST 47 · sector 27
HEALTH 100 · sector 96
DIVIDEND 0 · sector 47

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare PT Formosa Ingredient Factory Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Formosa Ingredient Factory Tbk (BOBA) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 303.24 IDR versus a price of 214.00 IDR, about +42% (undervalued).
What is the fair value of BOBA?
Our model-based fair value for PT Formosa Ingredient Factory Tbk is 303.24 IDR (as of Jul 20, 2026), built from audited fundamentals. The current price is 214.00 IDR.
What is the quality score of BOBA?
PT Formosa Ingredient Factory Tbk has a Quality Score of 63/100. 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 revenue of PT Formosa Ingredient Factory Tbk (BOBA)?
PT Formosa Ingredient Factory Tbk reported trailing-twelve-month revenue of about 178B IDR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BOBA?
The net profit margin of PT Formosa Ingredient Factory Tbk is about 11.2%, meaning it keeps roughly 11.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT Formosa Ingredient Factory Tbk and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.