EN DE

PT Multi Prima Sejahtera Tbk (LPIN) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 175B IDR

PM PT Multi Prima Sejahtera Tbk LPIN · JK
Price420.00 IDR
Fair Value664.31 IDR
Upside+58.2%
Quality64/100
Watch PT Multi Prima Sejahtera Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 19.3% net margin
Low debt · generates free cash flow
Ranks above peers (13/14)
Moderate moat 55/100
Evidence: High Range 603.43 IDR – 941.26 IDR Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 24 days ago

Fair value updated Jul 17, 2026, revised from 784.54 IDR to 664.31 IDR (−15.3%) since Jun 25, 2026. Share price +2.9% over the past month.

A solid business, screening 58% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (603.43 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

962.95 IDR 137.17 IDR Fair Value 664.31 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 137.17 IDR – 962.95 IDR · fair‑value band 603.43 IDR – 941.26 IDR · the 420.00 IDR price screens below the 664.31 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

PT Multi Prima Sejahtera Tbk (LPIN) currently trades at 420.00 IDR, while our model-based Fair Value estimate is 664.31 IDR, implying the stock looks roughly 58.2% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Consumer Cyclical 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 Multi Prima Sejahtera Tbk generated revenue of 169B IDR at a net margin of 19.3%. Revenue grew 8.3% year over year. It earns a return on equity of 9.2%. The balance sheet holds a net cash position of 57.8B IDR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 603.43 IDR (bear case) to 941.26 IDR (bull case); at 420.00 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 11% below its 52-week high and 29% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at 58%, LPIN 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 318.15 IDR 432.62 IDR 615.44 IDR 80
Residual Income 712.64 IDR 784.54 IDR 1,092 IDR 76
Rev-Margin DCF 406.46 IDR 607.86 IDR 849.53 IDR 74
All 26 models by family
DCF Models
FCF DCF 316.70 IDR 434.12 IDR 622.62 IDR 38
Owner Earnings 1,081 IDR 1,695 IDR 2,680 IDR 31
5Y Revenue Exit 406.46 IDR 612.82 IDR 885.99 IDR 39
5Y EBITDA Exit 537.40 IDR 867.13 IDR 1,267 IDR 41
5Y P/E Exit 963.22 IDR 1,694 IDR 2,498 IDR 38
10Y Revenue Exit 362.68 IDR 545.63 IDR 810.08 IDR 36
10Y EBITDA Exit 457.85 IDR 725.86 IDR 1,112 IDR 37
10Y P/E Exit 733.41 IDR 1,312 IDR 2,085 IDR 35
Earnings-Based
Graham-Dodd 528.66 IDR 1,952 IDR 2,637 IDR 54
Lynch FV 467.48 IDR 667.82 IDR 868.17 IDR 50
PEG = 1.0 467.48 IDR 667.82 IDR 868.17 IDR 46
EPV 589.09 IDR 664.64 IDR 730.75 IDR 59
Dividend Discount
Gordon GGM 410.60 IDR 853.72 IDR 1,354 IDR 70
DDM Multi-Stage 410.60 IDR 719.88 IDR 896.01 IDR 61
Multiples
P/E Multiple 1,283 IDR 1,710 IDR 2,138 IDR 63
P/S Multiple 350.87 IDR 467.82 IDR 584.78 IDR 58
P/B Multiple 991.24 IDR 1,322 IDR 1,652 IDR 55
EV/EBIT 961.86 IDR 1,237 IDR 1,513 IDR 53
EV/EBITDA 705.80 IDR 895.81 IDR 1,086 IDR 54
EV/Revenue 463.24 IDR 603.59 IDR 743.93 IDR 43
Asset-Based
NCAV (Graham) 408.63 IDR 547.56 IDR 817.25 IDR 50
Growth DCF
Growth DCF 318.15 IDR 432.62 IDR 615.44 IDR 80
Rev-Margin DCF 406.46 IDR 607.86 IDR 849.53 IDR 74
Economic Profit
Residual Income 712.64 IDR 784.54 IDR 1,092 IDR 76
ROIC Compounder 589.09 IDR 664.64 IDR 730.75 IDR 72
Growth Earnings
Growth-Adj P/E 897.76 IDR 1,283 IDR 1,667 IDR 68

Widest divergence: Growth Earnings (1,283 IDR) versus Growth DCF (432.62 IDR). Highest evidence: Growth DCF (80).

Notify me when LPIN reaches fair value

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

Key figures & financial health

Revenue (TTM) 169B IDR
Revenue growth (YoY) +8.3%
Net margin 19.3%
Return on equity 9.2%
Free cash flow 6.5B IDR FY2025
P/E ratio 6.7
More key figures
Operating margin 15.1%
EPS (TTM) 61.18 IDR
EPS growth (YoY) -6.4%
Net cash 57.8B IDR FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 62 · Market factors (momentum, volatility) 62

Profitability 47
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 39
Earnings quality: real cash, not paper profit
Fin. Strength 90
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 58
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 Multi Prima Sejahtera Tbk manufactures and markets spark plugs and auto parts under the Champion brand in Indonesia and internationally. It is also involved in general trading and investments; industrial; and trade, services, development, and printing services. In addition, the company exports its products.

Full company description

PT Multi Prima Sejahtera Tbk manufactures and markets spark plugs and auto parts under the Champion brand in Indonesia and internationally. It is also involved in general trading and investments; industrial; and trade, services, development, and printing services. In addition, the company exports its products. The company was founded in 1982 and is headquartered in Tangerang, Indonesia. PT Multi Prima Sejahtera Tbk is a subsidiary of PT Multipolar Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Multi Prima Sejahtera Tbk reported revenue of 166B IDR in FY2025 versus 120B IDR in FY2021, a compound +8.3%/yr. Reported net income was 33.0B IDR in FY2025, compounding +9.0%/yr from FY2021.

Growth Quality 58/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
166B IDR
Latest YoY
+7.8%
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.
−1.4%
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.
+10.0%
Avg. growth/yr (25Y) 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.
+6.3%
Revenue +8.3%/yr
FY21 120B IDR
FY22 173B IDR
FY23 137B IDR
FY24 154B IDR
FY25 166B IDR
Net income +9.0%/yr
FY21 23.4B IDR
FY22 26.7B IDR
FY23 19.0B IDR
FY24 34.2B IDR
FY25 33.0B IDR

Watch LPIN: 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 Multi Prima Sejahtera Tbk Fair Value". https://www.fairvalue-calculator.com/stock/LPIN

Peer Group

Auto Parts · 642 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 64 · Top 25%
Fair Value upside +58% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 19% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 8% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 6.7× · Cheaper than 75% of peers
P/B 0.50× · Cheaper than 75% of peers
P/S (TTM) 1.04× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 4.2× · 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 16
FUTURE 42 · sector 23
PAST 37 · sector 26
HEALTH 100 · sector 95
DIVIDEND 0 · sector 30

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 Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare PT Multi Prima Sejahtera Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Multi Prima Sejahtera Tbk (LPIN) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 664.31 IDR versus a price of 420.00 IDR, about +58% (undervalued).
What is the fair value of LPIN?
Our model-based fair value for PT Multi Prima Sejahtera Tbk is 664.31 IDR (as of Jul 17, 2026), built from audited fundamentals. The current price is 420.00 IDR.
What is the quality score of LPIN?
PT Multi Prima Sejahtera Tbk has a Quality Score of 64/100. 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 Multi Prima Sejahtera Tbk (LPIN)?
PT Multi Prima Sejahtera Tbk reported trailing-twelve-month revenue of about 169B IDR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of LPIN?
The net profit margin of PT Multi Prima Sejahtera Tbk is about 19.3%, meaning it keeps roughly 19.3% 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 Multi Prima Sejahtera 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.