PT Mayora Indah Tbk, (MYOR) Fair Value & Analysis
Consumer Defensive · ID · Market cap 38.7T IDR
Fair value as of: Jul 18, 2026
From 26 valuation models · updated 23 days ago
Fair value updated Jul 18, 2026, revised from 2,719 IDR to 2,699 IDR (−0.7%) since Jun 24, 2026. Share price −0.3% 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 (1,778 IDR). The market is more pessimistic than our downside scenario.
- Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
- A fairly wide model range (1,778 IDR to 3,399 IDR) leaves room in how you read the outcome.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.
How to read this chart
60‑month range 1,348 IDR – 2,788 IDR · fair‑value band 1,778 IDR – 3,399 IDR · the 1,710 IDR price screens below the 2,699 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.
Analysis
PT Mayora Indah Tbk, (MYOR) currently trades at 1,710 IDR, while our model-based Fair Value estimate is 2,699 IDR, implying the stock looks roughly 57.8% undervalued today. The Quality Score stands at 60/100 (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 Mayora Indah Tbk, generated revenue of 38.2T IDR at a net margin of 8.2%. Revenue declined 4.7% year over year. It earns a return on equity of 17.1%. Net debt stands at 2.4T IDR. Fundamentals as of Jul 18, 2026
Our scenario range runs from 1,778 IDR (bear case) to 3,399 IDR (bull case); at 1,710 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 31% below its 52-week high and 10% 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 58%, MYOR 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.
All 26 models by family
Widest divergence: DCF Models (3,312 IDR) versus Asset-Based (548.01 IDR). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 60 · Market factors (momentum, volatility) 37
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 Mayora Indah Tbk, together with its subsidiaries, engages in the manufacture and sale of food and beverage products in Indonesia, the rest of Asia, and internationally. The company operates through three segments: Packaged Food Processing, Packaged Beverages Processing, and Financial Services.
Full company description
PT Mayora Indah Tbk, together with its subsidiaries, engages in the manufacture and sale of food and beverage products in Indonesia, the rest of Asia, and internationally. The company operates through three segments: Packaged Food Processing, Packaged Beverages Processing, and Financial Services. It offers biscuits under the Danisa, Slai O Lai, Zuperrr Keju, Coffee Joy, Better, Royal Choice, Roma Sari Gandum, Roma Biskuit Kelapa, Roma Marie Susu, Roma Malkist, Rome Wafers, and Roma filled Cookies brands names; confectionery products under the Kopiko, KIS/ FRESH MINT, KIS mint Chewy2, and Tamarins brand names; and wafers under the ASTOR, ASTOR Skinny roll, and Beng-Beng Regular brand names. The company also provides chocolates under the Choki Choki brand name; coffee under the Torabika Duo, Torabika 3in1, Torabika ToraSusu, Torabika Tora Moka, Torabika Creamy Latte, Torabika Cappuccino, Toracafe, and Kopiko Brown Coffee brand names; and health food products under the Energen Sereal & Susu Bergizi, Energen Oat Milk, and Prima Cereal brand names. In addition, it is involved in the provision of financial services; and processing of coffee powder and instant coffee, and cacao beans. The company was founded in 1977 and is headquartered in Jakarta, Indonesia.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Mayora Indah Tbk, reported revenue of 38.7T IDR in FY2025 versus 27.9T IDR in FY2021, a compound +8.5%/yr. Reported net income was 2.9T IDR in FY2025, compounding +24.7%/yr from FY2021.
of which total revenue +9.4 pp · buybacks/dilution +0.0 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
Watch MYOR: get an alert when its fair value changes →
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.
Valuation Multiples vs Packaged Foods median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
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 18, 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 Cisarua Mountain Dairy Tbk CMRY | 4,490 IDR | 4,355 IDR | -3% |
| Nongshim Co 004370 | 348,500 KRW | 530,619 KRW | +52% |
| PT Siantar Top Tbk, STTP | 10,300 IDR | 15,316 IDR | +49% |
Compare PT Mayora Indah Tbk, with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Defensive stocks →
Frequently asked questions
Is PT Mayora Indah Tbk, (MYOR) overvalued or undervalued?
What is the fair value of MYOR?
What is the quality score of MYOR?
What is the revenue of PT Mayora Indah Tbk, (MYOR)?
What is the net profit margin of MYOR?
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.
Track PT Mayora Indah 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.