Imago Mulia Persada Tbk PT (LFLO) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Imago Mulia Persada Tbk PT stock IDR 300, price IDR 620, that is 51.6% below the price, quality 61 out of 100. Rating: strongly overvalued. 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. As of Nov 9, 2026.
How to read this chart
60‑month range 42.85 IDR – 836.31 IDR · fair‑value band 154.43 IDR – 372.79 IDR · the 620.00 IDR price screens above the 300.11 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Imago Mulia Persada Tbk PT in your weekly email
Every Wednesday you see whether Imago Mulia Persada Tbk 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 Imago Mulia Persada Tbk engages in the retail trade of furniture, equipment, and other home supplies in Indonesia. The company offers kitchens, wardrobes, loose furniture collections, architectural lighting, decorative lighting, and tailored office solutions. It also operates showrooms.
Show moreShow less
The company sells furniture under the B&B Italia, Maxalto, Azucena, Flos, Louis Poulsen, 4Mariani, Astep, Astro, BellaVista, Brokis, Classicon, Davide Groppi, DCW Editions, Decastelli, Driade, Edra, Estiluz, Flou, Fortana Arte, Foscarini, Frigerio, Gabriel & Scott, Giopato & Coombes, Glas Italia, Wiener GTV Design, Humanscale, Ingo Maurer, Italamp, Juniper, KDLN, Kettal, Knoli, Linteloo, Luceplan, Magis, Marset, Man Of Parts, Ochre, Paolo Castelli, Potocco, Punt, Rakumba, RBW, Ross Gardam, Santa & Cole, Treku, Tucci, Ulvi, Valcucine, Van Rossum, Vittoria Frigerio, Watson & Gabb, Zieta, Arclinea, Ralph Lauren, Bell, Camerich, Grado, HC28 Maison, Lily Koo, Muse, Mycl, and Yamagiwa brands.
PT Imago Mulia Persada Tbk was founded in 1995 and is based in Jakarta Selatan, Indonesia.
Stock analysis
Imago Mulia Persada Tbk PT (LFLO) currently trades at 620.00 IDR, while our model-based Fair Value estimate is 300.11 IDR, 52% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 726.63 IDR per share, and 2 of the 26 models we run sit above the 620.00 IDR price.
Bear case: the Asset-Based group reads lowest at 45.15 IDR, and 24 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 154.43 IDR (bear) to 372.79 IDR (bull), the price of 620.00 IDR sits above 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 61/100 (solid quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Imago Mulia Persada Tbk PT reported revenue of 168B IDR in FY2025 versus 46.9B IDR in FY2021, a compound +37.6%/yr. Reported net income was 20.5B IDR in FY2025, compounding +85.7%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 829B IDR (≈ $46.1M) Micro · P/S ratio 4.81 · Dividend yield 0.7% · Net margin 11.8% · Return on equity 26.4% · Return on assets (EBIT) 9.0% (5-year average) · Operating margin 15.6% · Revenue (TTM) 185B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 69 out of 100 (low confidence).
What moves the price
The share trades about 26% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −24% fair-value upside, at −52%, LFLO screens richer than that median.
Fair Value models
Bear154.43 IDRFair Value 300.11 IDRBull372.79 IDR
Price 620.00 IDR · Downside -51.6%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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.Coverage ⓘCoverage = 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.
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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+39.9%
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.
+37.5%
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.
+39.6%
Start year 2020 (pandemic)
Revenue growth 6 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.
+44.2%
’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.
≈ +98.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+98.2%
Dividend (yield on the price)0.7%
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.6% → 16%
⚠ Approximate: the rate leans on 2025, which sits 131% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+53.9%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +50.0% a year for the price.
Compare Imago Mulia Persada Tbk 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.Furnishings, Fixtures & Appliances · 297 stocks
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 Imago Mulia Persada Tbk PT (LFLO) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 300.11 IDR versus a price of 620.00 IDR, about 52% lower (overvalued).
What is the fair value of LFLO?
Our model-based fair value for Imago Mulia Persada Tbk PT is 300.11 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 620.00 IDR.
What is the quality score of LFLO?
Imago Mulia Persada Tbk PT has a Quality Score of 61/100. 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 Imago Mulia Persada Tbk PT (LFLO)?
Our model-based price target is the fair value of 300.11 IDR (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 154.43 IDR, optimistic scenario 372.79 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Imago Mulia Persada Tbk PT stock forecast for 2026?
Our models put fair value at 300.11 IDR, about 52% lower versus a price of 620.00 IDR (overvalued). Cautious scenario 154.43 IDR, optimistic scenario 372.79 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Imago Mulia Persada Tbk PT (LFLO)?
Imago Mulia Persada Tbk PT reported trailing-twelve-month revenue of about 185B IDR (latest available figure, as of Nov 9, 2026).
Does Imago Mulia Persada Tbk PT pay a dividend?
Imago Mulia Persada Tbk PT currently shows a dividend yield of 0.74% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Imago Mulia Persada Tbk PT (LFLO) and when is the ex-dividend date?
Imago Mulia Persada Tbk PT pays a dividend of 4.59 IDR per share a year, a dividend yield of 0.7%. The last ex-dividend date was Jun 3, 2026. The payout ratio is 29.3% of earnings. Free cash flow covers the dividend 0.84 times. Our assessment: Token dividend. At a yield of 0.7% the dividend is symbolic. On paper it is not fully covered by earnings or free cash flow, but at this size that hardly matters: even scrapping it entirely would cost less than 0.7% a year, and coverage ratios on amounts this small swing with ordinary working-capital movements. Judge this company on its business, not on its dividend.
What growth is priced into Imago Mulia Persada Tbk PT (LFLO)?
For today's price to be fair in a discounted-cash-flow model, Imago Mulia Persada Tbk PT would have to grow free cash flow by +53.9 % per year for five years (discount rate 10.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +39.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of LFLO use?
Our models discount Imago Mulia Persada Tbk PT at 10.6 %: a base by market capitalisation (nano), damped by beta 0.56, 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 Imago Mulia Persada Tbk PT that is +53.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.6 %) and the same formula as our fair value.
How much growth has Imago Mulia Persada Tbk PT (LFLO) delivered so far?
Over the past 5 years revenue at Imago Mulia Persada Tbk PT grew +39.6 % a year. The price currently implies free-cash-flow growth of +53.9 % 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 Imago Mulia Persada Tbk PT (LFLO) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Imago Mulia Persada Tbk PT (+53.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Imago Mulia Persada Tbk PT (LFLO)?
The free-cash-flow yield on the price is 0.62 %: that much free cash flow Imago Mulia Persada Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (10.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Imago Mulia Persada Tbk PT (LFLO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Imago Mulia Persada Tbk PT it is 300.11 IDR per share (as of Nov 9, 2026), against a price of 620.00 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Imago Mulia Persada Tbk PT stock overvalued or undervalued in 2026?
As of Nov 9, 2026, LFLO trades above its calculated fair value: price 620.00 IDR, fair value 300.11 IDR, a gap of about −52% (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 LFLO?
No. The price is what the market pays today (620.00 IDR); the fair value is what the company's own numbers justify (300.11 IDR). For Imago Mulia Persada Tbk PT the two are 319.89 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Imago Mulia Persada Tbk PT worth?
The market values Imago Mulia Persada Tbk PT at about 829B IDR (market capitalisation, as of Nov 9, 2026). Per share that is 620.00 IDR; our models calculate a fair value of 300.11 IDR per share.
What do the bullish and bearish scenarios say about LFLO?
Our models span a range for Imago Mulia Persada Tbk PT: cautious scenario 154.43 IDR, base 300.11 IDR, optimistic 372.79 IDR per share (as of Nov 9, 2026, price 620.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Imago Mulia Persada Tbk PT (LFLO)?
Balance-sheet figures for Imago Mulia Persada Tbk PT (as of Nov 9, 2026): return on equity 26.4%. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is LFLO from its 52-week high?
Imago Mulia Persada Tbk PT trades at 620.00 IDR, about 26% below its 52-week high of 836.31 IDR and 40% above the low of 441.41 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 300.11 IDR is for.
Which stocks are comparable to Imago Mulia Persada Tbk PT?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Imago Mulia Persada Tbk PT stock attractive at the current price?
The data as of Nov 9, 2026: price 620.00 IDR, calculated fair value 300.11 IDR (−52%), Quality Score 61/100, from 26 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 LFLO calculated?
We run Imago Mulia Persada Tbk PT through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 300.11 IDR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Imago Mulia Persada Tbk 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 Imago Mulia Persada Tbk PT (LFLO)?
The closing price on Nov 6, 2026 was 620.00 IDR. Our model-based fair value is 300.11 IDR, about 52% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Imago Mulia Persada Tbk PT right now?
The price sits above even our optimistic bull case (372.79 IDR). The favourable scenario is already priced in. 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 but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (154.43 IDR to 372.79 IDR) leaves room in how you read the outcome.
Key figures of Imago Mulia Persada Tbk PT
How large is the market capitalisation of Imago Mulia Persada Tbk PT (LFLO)?
The market capitalisation of Imago Mulia Persada Tbk PT is 829B IDR (≈ $46.1M). 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 Imago Mulia Persada Tbk PT (LFLO)?
The price-to-sales ratio of Imago Mulia Persada Tbk PT is 4.81 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Imago Mulia Persada Tbk PT (LFLO)?
The dividend yield of Imago Mulia Persada Tbk PT is 0.7%. 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 Imago Mulia Persada Tbk PT (LFLO)?
The net margin of Imago Mulia Persada Tbk PT is 11.8% (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 Imago Mulia Persada Tbk PT (LFLO)?
The return on equity (ROE) of Imago Mulia Persada Tbk PT is 26.4% (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 Imago Mulia Persada Tbk PT (LFLO)?
On an EBIT basis the return on assets of Imago Mulia Persada Tbk PT is 9.0% (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 Imago Mulia Persada Tbk PT (LFLO)?
The operating margin of Imago Mulia Persada Tbk PT is 15.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Imago Mulia Persada Tbk PT (LFLO)?
Revenue at Imago Mulia Persada Tbk PT is growing +22.8% versus a year earlier (3y avg +37.5%). 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 Imago Mulia Persada Tbk PT (LFLO)?
Earnings per share at Imago Mulia Persada Tbk PT are growing +11.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Imago Mulia Persada Tbk PT (LFLO) hold?
Imago Mulia Persada Tbk PT holds more cash than debt, 12.3B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Imago Mulia Persada Tbk PT in the live analysis
One click puts Imago Mulia Persada Tbk 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 9, 2026