EN DE

Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP) Fair Value & Analysis

Consumer Defensive · ID · Market cap 9.0T IDR (≈ $900M) · ISIN ID1000118409

What is Perusahaan Perkebunan London Sumatra Indonesia Tbk PT really worth?

PP Perusahaan Perkebunan London Sumatra Indonesia Tbk PT LSIP · JK
Price1,485 IDR
Fair Value5,555 IDR
Upside+274.1%
Quality75/100

A strong business, trading 73% below our fair value of 5,555 IDR.

Watch Perusahaan Perkebunan London Sumatra Indonesia Tbk PT for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

✓Healthy Growth (revenue 5y +9.3 %/yr)
✓Highly profitable · 34.1% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (11/14)
✓Wide moat 74/100

Risks

!Evidence only low, so the estimate is less certain
!Weak on future: 15 out of 100
Evidence: Low Range 4,306 IDR – 6,665 IDR

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 18 days ago

Share price +3.8% over the past month.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The rarer combination: high quality (75/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (4,306 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.

Price vs Fair Value (5 years)

1,670 IDR 638.43 IDR Fair Value 5,555 IDR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 638.43 IDR – 1,670 IDR · fair‑value band 4,306 IDR – 6,665 IDR · the 1,485 IDR price screens below the 5,555 IDR fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP) currently trades at 1,485 IDR, while our model-based Fair Value estimate is 5,555 IDR, implying the stock looks roughly 73.3% undervalued today. The Quality Score stands at 75/100 (high quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of 6,166 IDR per share, and 20 of the 25 models we run sit above the 1,485 IDR price. Bear case: the Dividend Discount group reads lowest at 960.13 IDR, and 5 of the 25 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Perusahaan Perkebunan London Sumatra Indonesia Tbk PT generated revenue of 5.5T IDR at a net margin of 34.1%. Revenue grew 2.9% year over year. It earns a return on equity of 13.8%. The balance sheet holds a net cash position of 7.6T IDR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 4,306 IDR (bear case) to 6,665 IDR (bull case); at 1,485 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 18% below its 52-week high and 44% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −19% fair-value upside, at 274%, LSIP screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 185.83 IDR per share, which is 4.2 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence 5,406 IDR 7,536 IDR 10,766 IDR 81
Growth DCF 5,541 IDR 7,522 IDR 10,391 IDR 79
Owner Earnings 4,177 IDR 5,698 IDR 8,004 IDR 77
All 25 models by family
DCF Models
FCF DCF best evidence 5,406 IDR 7,536 IDR 10,766 IDR 81
Owner Earnings 4,177 IDR 5,698 IDR 8,004 IDR 77
5Y Revenue Exit 3,120 IDR 3,672 IDR 4,304 IDR 74
5Y EBITDA Exit 4,510 IDR 6,166 IDR 8,007 IDR 76
5Y P/E Exit 5,101 IDR 7,225 IDR 9,352 IDR 71
10Y Revenue Exit 3,876 IDR 4,537 IDR 5,286 IDR 68
10Y EBITDA Exit 4,793 IDR 6,269 IDR 8,068 IDR 70
10Y P/E Exit 5,172 IDR 7,005 IDR 9,079 IDR 65
Earnings-Based
Graham-Dodd 1,882 IDR 4,650 IDR 6,024 IDR 65
PEG = 1.0 840.91 IDR 1,201 IDR 1,562 IDR 57
EPV 3,381 IDR 3,782 IDR 4,138 IDR 74
Dividend Discount
Gordon GGM 625.15 IDR 1,198 IDR 2,045 IDR 66
DDM Multi-Stage 625.15 IDR 960.13 IDR 1,342 IDR 66
Multiples
P/E Multiple 4,360 IDR 5,813 IDR 7,266 IDR 63
P/S Multiple 969.81 IDR 1,293 IDR 1,616 IDR 58
P/B Multiple 3,529 IDR 4,706 IDR 5,882 IDR 55
EV/EBIT 4,737 IDR 5,946 IDR 7,155 IDR 66
EV/EBITDA 4,440 IDR 5,551 IDR 6,661 IDR 67
EV/Revenue 1,958 IDR 2,322 IDR 2,685 IDR 54
Asset-Based
NCAV (Graham) 1,026 IDR 1,375 IDR 2,053 IDR 54
Growth DCF
Growth DCF 5,541 IDR 7,522 IDR 10,391 IDR 79
Rev-Margin DCF 3,120 IDR 3,745 IDR 4,455 IDR 74
Economic Profit
Residual Income 2,006 IDR 2,570 IDR 6,689 IDR 68
ROIC Compounder 3,493 IDR 4,069 IDR 4,702 IDR 72
Growth Earnings
Growth-Adj P/E 3,348 IDR 4,783 IDR 6,217 IDR 67

Widest divergence: DCF Models (6,166 IDR) versus Dividend Discount (960.13 IDR). Highest evidence: FCF DCF (81).

Notify me when LSIP reaches fair value

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

Key figures & financial health

P/E ratio 5.3
P/S ratio 1.83 P/E × margin
EPS (TTM) 277.97 IDR price ÷ EPS = P/E 5.3
Dividend yield 5.8% payout 30.7%
Net margin 34.2% FY2025
Return on equity 13.8% TTM
More key figures
Profitability
Return on assets (EBIT) 9.9% avg 5y
Operating margin 28.0% TTM
Growth
Revenue (TTM) 5.5T IDR TTM
Revenue growth (YoY) +2.9% 3y avg +6.3%
EPS growth (YoY) +0.7%
Balance sheet & cash flow
Free cash flow 2.6T IDR FY2025
Net cash 7.6T IDR FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 74 · Market factors (momentum, volatility) 68

Profitability 54
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 89
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 61
Disciplined investing over empire-building
Low Volatility 77
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 61
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

PT Perusahaan Perkebunan London Sumatra Indonesia Tbk, together with its subsidiaries, engages in the plantation business in Indonesia and internationally. The company operates in four segments: Oil Palm Products, Seeds, and Others. It offers crude palm oil, palm kernel oil, rubber, cocoa, tea, and oil palm seeds.

Full company description

PT Perusahaan Perkebunan London Sumatra Indonesia Tbk, together with its subsidiaries, engages in the plantation business in Indonesia and internationally. The company operates in four segments: Oil Palm Products, Seeds, and Others. It offers crude palm oil, palm kernel oil, rubber, cocoa, tea, and oil palm seeds. The company also operates palm oil mills, crumb rubber processing facilities, sheet rubber processing facilities, cocoa factories, and tea factories. In addition, it engages in research, processing, trading, marketing, industrial, photography, air transportation for photography, mapping, and agency/representative activities; and invests in agricultural technology and cultivation, as well as agriculture, forestry, and fishery businesses. The company was founded in 1906 and is based in Jakarta Selatan, Indonesia. PT Perusahaan Perkebunan London Sumatra Indonesia Tbk operates as a subsidiary of PT Salim Ivomas Pratama Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Perusahaan Perkebunan London Sumatra Indonesia Tbk PT reported revenue of 5.5T IDR in FY2025 versus 4.5T IDR in FY2021, a compound +5.1%/yr. Reported net income was 1.9T IDR in FY2025, compounding +17.4%/yr from FY2021.

Growth Quality 80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.5T IDR
Latest YoY
+20.8%
Avg. revenue 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.
+6.3%
Avg. revenue 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.
+9.3%
Avg. revenue 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.
+9.7%
Value creation/yr (5Y, in IDR) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
+27.9% (22.1 + 5.8)
Revenue +5.1%/yr
FY21 4.5T IDR
FY22 4.6T IDR
FY23 4.2T IDR
FY24 4.6T IDR
FY25 5.5T IDR
Net income +17.4%/yr
FY21 992B IDR
FY22 1.0T IDR
FY23 762B IDR
FY24 1.5T IDR
FY25 1.9T IDR
Character of growth · EPS growth decomposed (2014-2025) +7.6 % p.a.
Revenue per share +1.2 %

of which total revenue +1.2 % · buybacks/dilution +0.0 %

EBIT margin +3.1 %
Tax rate +1.0 %
Residual (interest, one-offs) +2.1 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch LSIP: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Perusahaan Perkebunan London Sumatra Indonesia Tbk PT · Fair Value
5,555 IDR +73%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Perusahaan Perkebunan London Sumatra Indonesia Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/LSIP

Peer Group

Farm Products · 299 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 75 · Top 25%
Return on equity (TTM) 14% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 34% · Top 25%
Operating margin (TTM) 28% · Top 25%
Revenue growth 3% · Below median
Dividend yield (TTM) 5.8% · Top 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 5.3× · Cheaper than 75% of peers
P/B 0.64× · Cheaper than median
P/S (TTM) 1.62× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.6× · Cheaper than 75% of peers
PEG 1.69× · Pricier than median

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 25
FUTURE15 · sector 21
PAST55 · sector 19
HEALTH100 · sector 94
DIVIDEND100 · sector 49

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

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Archer-Daniels-Midland Company ADM $81.54 $38.02 −53%
Muyuan Foods Group 002714 ¥40.15 ¥47.42 +18%
Bunge Global SA BG $111.57 $56.19 −50%
Tyson Foods, Inc TSN $55.40 $28.60 −48%
Wens Foodstuff Group 300498 ¥13.80 ¥11.18 −19%
Mowi ASA MOWI kr 206.00 kr 260.70 +27%
Fujian Wanchen Food Group 300972 ¥201.06 ¥143.09 −29%
United Plantations Berhad 2089 32.60 MYR 23.34 MYR −28%
PT Charoen Pokphand Indonesia Tbk, CPIN 2,960 IDR 6,818 IDR +130%
Charoen Pokphand Foods Public Company CPF 23.40 THB 43.24 THB +85%

Compare Perusahaan Perkebunan London Sumatra Indonesia Tbk PT 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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 5,555 IDR versus a price of 1,485 IDR, about +274% upside (undervalued).
What is the fair value of LSIP?
Our model-based fair value for Perusahaan Perkebunan London Sumatra Indonesia Tbk PT is 5,555 IDR (as of Aug 13, 2026), built from audited fundamentals. The current price: 1,485 IDR.
What is the quality score of LSIP?
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT has a Quality Score of 75/100. 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 Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP)?
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT reported trailing-twelve-month revenue of about 5.5T IDR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of LSIP?
The net profit margin of Perusahaan Perkebunan London Sumatra Indonesia Tbk PT is about 34.1%, meaning it keeps roughly 34.1% of revenue as net income. Based on the latest reported figures.
Does Perusahaan Perkebunan London Sumatra Indonesia Tbk PT pay a dividend?
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT currently shows a dividend yield of about 5.75% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Perusahaan Perkebunan London Sumatra Indonesia Tbk PT in the live analysis

One click puts Perusahaan Perkebunan London Sumatra Indonesia Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.