EN DE

PT Segar Kumala Indonesia Tbk (BUAH) Fair Value & Analysis

Consumer Defensive · ID · Market cap 1.0T IDR

PS PT Segar Kumala Indonesia Tbk BUAH · JK
Price515.00 IDR
Fair Value528.79 IDR
Upside+2.7%
Quality63/100
Watch PT Segar Kumala Indonesia Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 1.7% net margin
generates free cash flow
Mixed vs. peers (7/13)
Moderate moat 49/100
Evidence: High Range 396.59 IDR – 1,444 IDR Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 23 days ago

Share price +2.0% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The model range is unusually wide (396.59 IDR to 1,444 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

957,956 IDR 205.93 IDR Fair Value 528.79 IDR Aug 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

48‑month range 205.93 IDR – 957,956 IDR · fair‑value band 396.59 IDR – 1,444 IDR · the 515.00 IDR price screens below the 528.79 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Segar Kumala Indonesia Tbk (BUAH) currently trades at 515.00 IDR, while our model-based Fair Value estimate is 528.79 IDR, implying the stock looks roughly 2.7% fairly valued 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 Segar Kumala Indonesia Tbk generated revenue of 3.4T IDR at a net margin of 1.7%. Revenue grew 16.9% year over year. It earns a return on equity of 28.8%. The balance sheet holds a net cash position of 102B IDR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 396.59 IDR (bear case) to 1,444 IDR (bull case); at 515.00 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. For context, the median of 10 Consumer Defensive peers we cover trades at -26% fair-value upside, at 3%, BUAH 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
Residual Income 183.30 IDR 248.62 IDR 1,663 IDR 76
Growth DCF 609.44 IDR 1,214 IDR 2,228 IDR 72
Growth-Adj P/E 777.56 IDR 1,111 IDR 1,444 IDR 68
All 24 models by family
DCF Models
FCF DCF 643.44 IDR 1,006 IDR 2,190 IDR 38
Owner Earnings 408.66 IDR 887.53 IDR 1,938 IDR 31
5Y Revenue Exit 466.56 IDR 760.00 IDR 1,373 IDR 39
5Y EBITDA Exit 504.35 IDR 836.45 IDR 1,487 IDR 41
5Y P/E Exit 513.11 IDR 1,051 IDR 1,780 IDR 38
10Y Revenue Exit 510.00 IDR 1,038 IDR 1,367 IDR 36
10Y EBITDA Exit 553.13 IDR 1,121 IDR 2,097 IDR 37
10Y P/E Exit 559.67 IDR 1,141 IDR 2,084 IDR 35
Earnings-Based
Graham-Dodd 171.23 IDR 1,194 IDR 1,676 IDR 54
Lynch FV 589.42 IDR 842.03 IDR 1,095 IDR 50
PEG = 1.0 589.42 IDR 842.03 IDR 1,095 IDR 46
EPV 313.07 IDR 359.12 IDR 400.05 IDR 59
Multiples
P/E Multiple 396.59 IDR 528.79 IDR 660.98 IDR 63
P/S Multiple 321.05 IDR 428.07 IDR 535.08 IDR 58
P/B Multiple 321.05 IDR 428.07 IDR 535.08 IDR 55
EV/EBIT 491.93 IDR 638.54 IDR 785.14 IDR 53
EV/EBITDA 437.37 IDR 565.79 IDR 694.21 IDR 54
EV/Revenue 366.02 IDR 500.55 IDR 635.09 IDR 43
Asset-Based
NCAV (Graham) 49.77 IDR 66.69 IDR 99.54 IDR 50
Growth DCF
Growth DCF 609.44 IDR 1,214 IDR 2,228 IDR 72
Rev-Margin DCF 509.16 IDR 862.10 IDR 1,602 IDR 67
Economic Profit
Residual Income 183.30 IDR 248.62 IDR 1,663 IDR 76
ROIC Compounder 377.75 IDR 537.34 IDR 751.16 IDR 67
Growth Earnings
Growth-Adj P/E 777.56 IDR 1,111 IDR 1,444 IDR 68

Widest divergence: Growth Earnings (1,111 IDR) versus Asset-Based (66.69 IDR). Highest evidence: Residual Income (76).

Notify me when BUAH reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.4T IDR
Revenue growth (YoY) +16.9%
Net margin 1.7%
Return on equity 28.8%
Free cash flow 66.2B IDR FY2025
P/E ratio 17.3
More key figures
Operating margin 1.8%
EPS (TTM) 29.14 IDR
EPS growth (YoY) +214%
Net cash 102B IDR FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 64 · Market factors (momentum, volatility) 29

Profitability 70
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 65
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 40
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 Segar Kumala Indonesia Tbk engages in the trading of fruits and frozen chicken in Indonesia. It offers poultry and vegetables. The company was founded in 2017 and is headquartered in Jakarta Timur, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Segar Kumala Indonesia Tbk reported revenue of 3.3T IDR in FY2025 versus 1.0T IDR in FY2021, a compound +33.8%/yr. Reported net income was 50.4B IDR in FY2025, compounding +7.5%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.3T IDR
Latest YoY
+47.7%
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.
+33.2%
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.
+33.6%
Avg. growth/yr (6Y) 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.
+30.8%
Revenue +33.8%/yr
FY21 1.0T IDR
FY22 1.4T IDR
FY23 1.8T IDR
FY24 2.2T IDR
FY25 3.3T IDR
Net income +7.5%/yr
FY21 37.7B IDR
FY22 26.6B IDR
FY23 38.8B IDR
FY24 35.3B IDR
FY25 50.4B IDR

Watch BUAH: 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 Segar Kumala Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BUAH

Peer Group

Food Distribution · 77 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 +3% · Above median
Return on equity (TTM) 29% · Top 25%
Return on assets 9% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 2% · Below median
Revenue growth 17% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Food Distribution median · lower = cheaper

P/E (TTM) 17.5× · Pricier than median
P/B 5.12× · Pricier than 75% of peers
P/S (TTM) 0.30× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 11.0× · Pricier than 75% of peers

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 37 · sector 21
FUTURE 85 · sector 14
PAST 100 · sector 36
HEALTH 0 · sector 94
DIVIDEND 0 · sector 42

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 Food Distribution stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $81.69 $60.58 -26%
US Foods Holding USFD $99.13 $55.10 -44%
Performance Food Group PFGC $113.17 $37.94 -66%
Jerónimo Martins, SGPS, S.A JMT €17.68 €21.59 +22%
CP Axtra Public Company CPAXT 14.90 THB 17.04 THB +14%
The Chefs' Warehouse, Inc CHEF $95.79 $37.27 -61%
Olam Group VC2 1.33 SGD 2.12 SGD +59%
United Natural Foods, Inc UNFI $50.19 $6.00 -88%
The Andersons, Inc ANDE $79.24 $47.78 -40%
Metcash Limited MTS A$2.92 A$5.33 +83%

Compare PT Segar Kumala Indonesia 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 Segar Kumala Indonesia Tbk (BUAH) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 528.79 IDR versus a price of 515.00 IDR, about +3% (fairly valued).
What is the fair value of BUAH?
Our model-based fair value for PT Segar Kumala Indonesia Tbk is 528.79 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 515.00 IDR.
What is the quality score of BUAH?
PT Segar Kumala Indonesia 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 Segar Kumala Indonesia Tbk (BUAH)?
PT Segar Kumala Indonesia Tbk reported trailing-twelve-month revenue of about 3.4T IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of BUAH?
The net profit margin of PT Segar Kumala Indonesia Tbk is about 1.7%, meaning it keeps roughly 1.7% 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 Segar Kumala Indonesia 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.