EN DE

PT Toba Surimi Industries Tbk (CRAB) Fair Value & Analysis

Consumer Defensive · ID · Market cap 406B IDR

PT PT Toba Surimi Industries Tbk CRAB · JK
Price208.00 IDR
Fair Value312.46 IDR
Upside+50.2%
Quality74/100
Watch PT Toba Surimi Industries Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 4.9% net margin
Low debt · generates free cash flow
Ranks above peers (7/10)
Moderate moat 45/100
Evidence: High Range 234.35 IDR – 390.58 IDR Share as image

Fair value as of: Jul 11, 2026

From 22 valuation models · updated 30 days ago

Share price +1.0% over the past month.

A solid business, screening 50% undervalued on our models.

What matters now

  • The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (234.35 IDR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

330.00 IDR 181.43 IDR Fair Value 312.46 IDR Aug 2022 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 11, 2026.

How to read this chart

47‑month range 181.43 IDR – 330.00 IDR · fair‑value band 234.35 IDR – 390.58 IDR · the 208.00 IDR price screens below the 312.46 IDR fair value. Dashed = 300-day average. As of Jul 11, 2026.

Full chart & analysis →

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

Analysis

PT Toba Surimi Industries Tbk (CRAB) currently trades at 208.00 IDR, while our model-based Fair Value estimate is 312.46 IDR, implying the stock looks roughly 50.2% undervalued today. The Quality Score stands at 74/100 (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 Toba Surimi Industries Tbk generated revenue of 609B IDR at a net margin of 4.9%. Revenue grew 1.5% year over year. It earns a return on equity of 13.7%. The balance sheet holds a net cash position of 25.3B IDR. Fundamentals as of Jul 11, 2026

Our scenario range runs from 234.35 IDR (bear case) to 390.58 IDR (bull case); at 208.00 IDR, the current price sits below 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 47% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at 50%, CRAB 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 653.67 IDR 885.73 IDR 1,320 IDR 80
Residual Income 109.21 IDR 137.56 IDR 334.22 IDR 76
Rev-Margin DCF 349.61 IDR 451.58 IDR 586.75 IDR 74
All 22 models by family
DCF Models
FCF DCF 625.40 IDR 860.69 IDR 1,340 IDR 38
Owner Earnings 199.95 IDR 269.06 IDR 409.93 IDR 31
5Y Revenue Exit 349.61 IDR 438.25 IDR 570.80 IDR 39
5Y EBITDA Exit 371.79 IDR 476.10 IDR 619.33 IDR 41
5Y P/E Exit 371.01 IDR 474.77 IDR 604.65 IDR 38
10Y Revenue Exit 442.61 IDR 530.54 IDR 622.26 IDR 36
10Y EBITDA Exit 461.61 IDR 555.57 IDR 653.40 IDR 37
10Y P/E Exit 461.12 IDR 554.70 IDR 643.98 IDR 35
Earnings-Based
Graham-Dodd 101.18 IDR 152.18 IDR 180.82 IDR 54
EPV 179.40 IDR 206.99 IDR 231.51 IDR 59
Multiples
P/E Multiple 234.35 IDR 312.46 IDR 390.58 IDR 63
P/S Multiple 189.71 IDR 252.95 IDR 316.18 IDR 58
P/B Multiple 189.71 IDR 252.95 IDR 316.18 IDR 55
EV/EBIT 278.26 IDR 363.33 IDR 448.40 IDR 53
EV/EBITDA 258.82 IDR 337.41 IDR 416.00 IDR 54
EV/Revenue 205.20 IDR 283.26 IDR 361.33 IDR 43
Asset-Based
NCAV (Graham) 56.21 IDR 75.32 IDR 112.42 IDR 50
Growth DCF
Growth DCF 653.67 IDR 885.73 IDR 1,320 IDR 80
Rev-Margin DCF 349.61 IDR 451.58 IDR 586.75 IDR 74
Economic Profit
Residual Income 109.21 IDR 137.56 IDR 334.22 IDR 76
ROIC Compounder 181.15 IDR 214.64 IDR 251.93 IDR 72
Growth Earnings
Growth-Adj P/E 165.48 IDR 236.40 IDR 307.32 IDR 68

Widest divergence: DCF Models (476.10 IDR) versus Asset-Based (75.32 IDR). Highest evidence: Growth DCF (80).

Notify me when CRAB reaches fair value

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

Key figures & financial health

Revenue (TTM) 609B IDR
Revenue growth (YoY) +1.5%
Net margin 4.9%
Return on equity 13.7%
Free cash flow 112B IDR FY2024
Operating margin 5.4%
More key figures
EPS growth (YoY) +1.7%
Net cash 25.3B IDR FY2024

Figures from reported company fundamentals · as of Jul 11, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 75 · Market factors (momentum, volatility) 37

Profitability 60
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 24
Price trend over the last 3–12 months (market factor)
52W Momentum 13
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 Toba Surimi Industries Tbk engages in the seafood processing business in Indonesia. The company offers pasteurized products, including jumbo lump, super lump, claw, and cocktail claw products; and canned and frozen products, such as fish, cephalopods, shellfish, value-added, and seafood mix products.

Full company description

PT Toba Surimi Industries Tbk engages in the seafood processing business in Indonesia. The company offers pasteurized products, including jumbo lump, super lump, claw, and cocktail claw products; and canned and frozen products, such as fish, cephalopods, shellfish, value-added, and seafood mix products. It sells its products in the United States, the European community, Japan, Hong Kong, Canada, the United Kingdom, and Australia. The company was founded in 1997 and is based in Deli Serdang, Indonesia.

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

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

PT Toba Surimi Industries Tbk reported revenue of 590B IDR in FY2024 versus 478B IDR in FY2020, a compound +5.4%/yr. Reported net income was 29.0B IDR in FY2024, compounding +96.2%/yr from FY2020.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2024)
590B IDR
Latest YoY
−1.4%
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.
−3.6%
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.
+2.6%
Revenue +5.4%/yr
FY20 478B IDR
FY21 659B IDR
FY22 571B IDR
FY23 598B IDR
FY24 590B IDR
Net income +96.2%/yr
FY20 2.0B IDR
FY21 7.3B IDR
FY22 10.4B IDR
FY23 17.6B IDR
FY24 29.0B IDR

Watch CRAB: 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 Toba Surimi Industries Tbk Fair Value". https://www.fairvalue-calculator.com/stock/CRAB

Peer Group

Packaged Foods · 649 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 74 · Top 25%
Fair Value upside +50% · Top 25%
Return on equity (TTM) 14% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 5% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/FCF 0.0× · Cheaper 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 100 · sector 28
FUTURE 8 · sector 20
PAST 55 · sector 27
HEALTH 100 · sector 96
DIVIDEND 0 · sector 47

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 11, 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 Toba Surimi Industries 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 Toba Surimi Industries Tbk (CRAB) overvalued or undervalued?
As of Jul 11, 2026, our model estimates a fair value of 312.46 IDR versus a price of 208.00 IDR, about +50% (undervalued).
What is the fair value of CRAB?
Our model-based fair value for PT Toba Surimi Industries Tbk is 312.46 IDR (as of Jul 11, 2026), built from audited fundamentals. The current price is 208.00 IDR.
What is the quality score of CRAB?
PT Toba Surimi Industries Tbk has a Quality Score of 74/100. 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 Toba Surimi Industries Tbk (CRAB)?
PT Toba Surimi Industries Tbk reported trailing-twelve-month revenue of about 609B IDR (latest available figure, as of Jul 11, 2026).
What is the net profit margin of CRAB?
The net profit margin of PT Toba Surimi Industries Tbk is about 4.9%, meaning it keeps roughly 4.9% 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 Toba Surimi Industries 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.