Champion Pacific Indonesia Tbk (IGAR) fair value: what the stock is really worth
As of Oct 9, 2026: fair value of Champion Pacific Indonesia Tbk IDR 878, price IDR 482, upside +82.1%, quality 68 out of 100. 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, dashed = 300-day average. As of Oct 4, 2026.
How to read this chart
60‑month range 331.43 IDR – 726.12 IDR · fair‑value band 707.43 IDR – 1,141 IDR · the 482.00 IDR price screens below the 877.51 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 4, 2026.
Follow Champion Pacific Indonesia Tbk in your weekly email
Every Wednesday you see whether Champion Pacific Indonesia Tbk 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 Champion Pacific Indonesia Tbk, together with its subsidiaries, manufactures and sells flexible packaging products in Indonesia and internationally.
Show more
PT Champion Pacific Indonesia Tbk, together with its subsidiaries, manufactures and sells flexible packaging products in Indonesia and internationally. The company offers packaging products comprising laminated aluminum foils, laminated plastic films, and coated aluminum foils in the form of rolls, bags, and sheets for the pharmaceutical, food, cosmetics, agrochemical, and other industries. It also engages in management consulting services. The company was formerly known as PT Kageo Igar Jaya Tbk and changed its name to PT Champion Pacific Indonesia Tbk in October 2010. The company was founded in 1975 and is headquartered in Bekasi, Indonesia. PT Champion Pacific Indonesia Tbk operates as a subsidiary of PT Kingsford Holdings.
Stock analysis
Champion Pacific Indonesia Tbk (IGAR) currently trades at 482.00 IDR, while our model-based Fair Value estimate is 877.51 IDR, implying the stock looks roughly 45.1% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 1,504 IDR per share, and 24 of the 25 models we run sit above the 482.00 IDR price.
Bear case: the Asset-Based group reads lowest at 492.24 IDR, and 1 of the 25 models stay below the price. Evidence for this calculation is low.
Scenario range: 707.43 IDR (bear) to 1,141 IDR (bull), the price of 482.00 IDR sits below 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 68/100 (solid quality), in the Consumer Cyclical sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Champion Pacific Indonesia Tbk reported revenue of 917B IDR in FY2025 versus 970B IDR in FY2021, a compound −1.4%/yr. Reported net income was 59.5B IDR in FY2025, compounding −13.1%/yr from FY2021.
Key figures
Market cap 447B IDR (≈ $25.0M) · P/E ratio 6.6 · P/S ratio 0.42 · EPS (TTM) 73.56 IDR · Dividend yield 1.0% · Net margin 6.5% · Return on equity 11.0% · Return on assets (EBIT) 10.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 51 out of 100 (low confidence).
What moves the price
The share trades about 34% below its 52-week high and 21% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −26% fair-value upside, at 82%, IGAR screens cheaper than that median.
Fair Value models
Bear 707.43 IDRFair Value 877.51 IDRBull 1,141 IDR
Price 482.00 IDR · Upside +82.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (53.35 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.Evidence ⓘEvidence = 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.
Highest evidence
FCF DCF1,146 IDR1,400 IDR1,743 IDR82
Growth DCF1,164 IDR1,402 IDR1,709 IDR80
Owner Earnings770.04 IDR877.05 IDR1,021 IDR78
All 25 models by family
DCF Models
FCF DCF1,146 IDR1,400 IDR1,743 IDR82
Owner Earnings770.04 IDR877.05 IDR1,021 IDR78
5Y Revenue Exit1,243 IDR1,642 IDR2,130 IDR74
5Y EBITDA Exit1,232 IDR1,621 IDR2,051 IDR77
5Y P/E Exit1,185 IDR1,540 IDR1,888 IDR72
10Y Revenue Exit1,176 IDR1,517 IDR1,934 IDR68
10Y EBITDA Exit1,192 IDR1,504 IDR1,878 IDR70
10Y P/E Exit1,164 IDR1,450 IDR1,763 IDR65
Earnings-Based
Graham-Dodd435.82 IDR950.03 IDR1,210 IDR66
PEG = 1.0149.40 IDR213.42 IDR277.45 IDR57
EPV1,156 IDR1,261 IDR1,350 IDR74
Dividend Discount
Gordon GGM733.98 IDR1,126 IDR1,537 IDR68
DDM Multi-Stage733.98 IDR1,043 IDR1,379 IDR67
Multiples
P/E Multiple817.16 IDR1,090 IDR1,362 IDR63
P/S Multiple817.16 IDR1,090 IDR1,362 IDR58
P/B Multiple817.16 IDR1,090 IDR1,362 IDR55
EV/EBIT1,493 IDR1,825 IDR2,156 IDR66
EV/EBITDA1,400 IDR1,701 IDR2,002 IDR67
EV/Revenue1,360 IDR1,730 IDR2,100 IDR54
Asset-Based
NCAV (Graham)367.35 IDR492.24 IDR734.69 IDR54
Growth DCF
Growth DCF1,164 IDR1,402 IDR1,709 IDR80
Rev-Margin DCF1,243 IDR1,648 IDR2,074 IDR74
Economic Profit
Residual Income621.03 IDR671.92 IDR758.09 IDR76
ROIC Compounder1,177 IDR1,311 IDR1,445 IDR72
Growth Earnings
Growth-Adj P/E614.25 IDR877.51 IDR1,141 IDR67
P/S and P/B multiple show the same value here: both are capped by the same earnings anchor (earnings per share times 17), because margin and return on equity do not support the sector multiple.
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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+5.5%
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.
−5.4%
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.
+4.4%
Start year 2020 (pandemic). Over 10 years: +3.1% a year
Revenue growth 25 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.
+4.7%
’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.
+1.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+0.5%
Dividend (yield on the price)1.0%
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.0.5% vs 6.7%, 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.10% → 10%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little 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).
less than -40 %
The company could shrink this much every year for the next five years and today's price would still be justified.
Compare Champion Pacific Indonesia Tbk 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 · 257 stocks
Beats the industry median on 11/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score68 · Top 25%
Fair Value upside+82.1% · Top 25%
Profitability
Return on equity (TTM)11.0% · Above median
Return on assets6.3% · Top 25%
Net margin (TTM)7.1% · Above median
Operating margin (TTM)16.9% · Top 25%
Growth and dividend
Revenue growth23.3% · Top 25%
Dividend yield (TTM)1.0% · Below median
Valuation Multiplesvs Packaging & Containers 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.
Cite: Fair Value Calculator (2026). "Champion Pacific Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/IGAR
Frequently asked questions
Is Champion Pacific Indonesia Tbk (IGAR) overvalued or undervalued?
As of Oct 4, 2026, our model estimates a fair value of 877.51 IDR versus a price of 482.00 IDR, about +82% upside (undervalued).
What is the fair value of IGAR?
Our model-based fair value for Champion Pacific Indonesia Tbk is 877.51 IDR (as of Oct 4, 2026), built from audited fundamentals. The current price: 482.00 IDR.
What is the quality score of IGAR?
Champion Pacific Indonesia Tbk has a Quality Score of 68/100. 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 Champion Pacific Indonesia Tbk (IGAR)?
Our model-based price target is the fair value of 877.51 IDR (as of Oct 4, 2026) from 25 valuation models. Cautious scenario 707.43 IDR, optimistic scenario 1,141 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Champion Pacific Indonesia Tbk stock forecast for 2026?
Our models put fair value at 877.51 IDR, about +82% upside versus a price of 482.00 IDR (undervalued). Cautious scenario 707.43 IDR, optimistic scenario 1,141 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Champion Pacific Indonesia Tbk (IGAR)?
Champion Pacific Indonesia Tbk reported trailing-twelve-month revenue of about 959B IDR (latest available figure, as of Oct 4, 2026).
Does Champion Pacific Indonesia Tbk pay a dividend?
Champion Pacific Indonesia Tbk currently shows a dividend yield of about 1.04% relative to its recent price (as of Oct 4, 2026).
What growth is priced into Champion Pacific Indonesia Tbk (IGAR)?
For today's price to be fair in a discounted-cash-flow model, Champion Pacific Indonesia Tbk would have to grow free cash flow by less than minus 40 % 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 +4.4 % per year. As of Oct 4, 2026.
What discount rate (WACC) does the fair value of IGAR use?
Our models discount Champion Pacific Indonesia Tbk 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 Champion Pacific Indonesia Tbk that is less than minus 40 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Champion Pacific Indonesia Tbk (IGAR) delivered so far?
Over the past 5 years revenue at Champion Pacific Indonesia Tbk grew +4.4 % a year. The price currently implies less than minus 40 % per year free-cash-flow growth a 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 Champion Pacific Indonesia Tbk (IGAR) growing?
The median revenue growth in the sector is +9.1 % a year. That is the yardstick for the growth priced into Champion Pacific Indonesia Tbk (less than minus 40 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Champion Pacific Indonesia Tbk (IGAR)?
The free-cash-flow yield on the price is 13.40 %: that much free cash flow Champion Pacific Indonesia Tbk 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 Champion Pacific Indonesia Tbk (IGAR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Champion Pacific Indonesia Tbk it is 877.51 IDR per share (as of Oct 4, 2026), against a price of 482.00 IDR. It is the blended result of 25 valuation models (cash flow, earnings, asset, dividend).
Is Champion Pacific Indonesia Tbk stock overvalued or undervalued in 2026?
As of Oct 4, 2026, IGAR trades below its calculated fair value: price 482.00 IDR, fair value 877.51 IDR, a gap of about +82% (undervalued). 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 IGAR?
No. The price is what the market pays today (482.00 IDR); the fair value is what the company's own numbers justify (877.51 IDR). For Champion Pacific Indonesia Tbk the two are 395.51 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Champion Pacific Indonesia Tbk worth?
The market values Champion Pacific Indonesia Tbk at about 447B IDR (market capitalisation, as of Oct 4, 2026). Per share that is 482.00 IDR; our models calculate a fair value of 877.51 IDR per share.
What do the bullish and bearish scenarios say about IGAR?
Our models span a range for Champion Pacific Indonesia Tbk: cautious scenario 707.43 IDR, base 877.51 IDR, optimistic 1,141 IDR per share (as of Oct 4, 2026, price 482.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of IGAR?
Champion Pacific Indonesia Tbk trades at a price-to-earnings ratio of 6.6 (as of Oct 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 877.51 IDR is built from several models across several years. Other multiples: P/B 0.7, P/S 0.5.
How solid is the balance sheet of Champion Pacific Indonesia Tbk (IGAR)?
Balance-sheet figures for Champion Pacific Indonesia Tbk (as of Oct 4, 2026): return on equity 11.0%. They feed the Quality Score of 68/100, which measures business quality independently of the share price.
How far is IGAR from its 52-week high?
Champion Pacific Indonesia Tbk trades at 482.00 IDR, about 34% below its 52-week high of 726.12 IDR and 21% above the low of 399.12 IDR (as of Oct 9, 2026). Distance from the high says nothing about value: that is what the fair value of 877.51 IDR is for.
Which stocks are comparable to Champion Pacific Indonesia Tbk?
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 Champion Pacific Indonesia Tbk stock attractive at the current price?
The data as of Oct 4, 2026: price 482.00 IDR, calculated fair value 877.51 IDR (+82%), Quality Score 68/100, from 25 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 IGAR calculated?
We run Champion Pacific Indonesia Tbk through 25 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 877.51 IDR, 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 14.9 % above its aggregate fair value. Champion Pacific Indonesia Tbk currently trades 45 % 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 Champion Pacific Indonesia Tbk (IGAR)?
The closing price on Oct 9, 2026 was 482.00 IDR. Our model-based fair value is 877.51 IDR, about +82% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Champion Pacific Indonesia Tbk right now?
The price is below even our cautious bear case (707.43 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (68/100) at a price below fair value, the discount is the argument here, not the business quality.
Where does the earnings growth of Champion Pacific Indonesia Tbk (IGAR) come from?
Earnings per share at Champion Pacific Indonesia Tbk grew +3.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +2.4 %, EBIT margin −2.9 %, tax rate +1.3 %, residual (interest, one-offs) +2.9 %. 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 Champion Pacific Indonesia Tbk
How large is the market capitalisation of Champion Pacific Indonesia Tbk (IGAR)?
The market capitalisation of Champion Pacific Indonesia Tbk is 447B IDR (≈ $25.0M). 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 Champion Pacific Indonesia Tbk (IGAR)?
The price-to-sales ratio of Champion Pacific Indonesia Tbk is 0.42 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Champion Pacific Indonesia Tbk (IGAR)?
Earnings per share at Champion Pacific Indonesia Tbk are 73.56 IDR (price ÷ EPS = P/E 6.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Champion Pacific Indonesia Tbk (IGAR)?
The dividend yield of Champion Pacific Indonesia Tbk is 1.0% (payout 6.8%). 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 Champion Pacific Indonesia Tbk (IGAR)?
The net margin of Champion Pacific Indonesia Tbk is 6.5% (fiscal year 2025). 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 Champion Pacific Indonesia Tbk (IGAR)?
The return on equity (ROE) of Champion Pacific Indonesia Tbk is 11.0% (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 Champion Pacific Indonesia Tbk (IGAR)?
On an EBIT basis the return on assets of Champion Pacific Indonesia Tbk is 10.8% (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 Champion Pacific Indonesia Tbk (IGAR)?
The operating margin of Champion Pacific Indonesia Tbk is 16.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Champion Pacific Indonesia Tbk (IGAR)?
Revenue at Champion Pacific Indonesia Tbk is growing +23.3% versus a year earlier (3y avg −5.4%). 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 Champion Pacific Indonesia Tbk (IGAR)?
Earnings per share at Champion Pacific Indonesia Tbk are growing +71.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Champion Pacific Indonesia Tbk (IGAR) hold?
Champion Pacific Indonesia Tbk holds more cash than debt, 460B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Champion Pacific Indonesia Tbk in the live analysis
One click puts Champion Pacific Indonesia Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
