EN DE

PT Supra Boga Lestari Tbk (RANC) Fair Value & Analysis

Consumer Defensive · ID · Market cap 821B IDR

PS PT Supra Boga Lestari Tbk RANC · JK
Price515.00 IDR
Fair Value722.62 IDR
Upside+40.3%
Quality53/100
Watch PT Supra Boga Lestari Tbk for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Loss-making · -1.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 19/100
Evidence: Medium Range 490.17 IDR – 955.07 IDR Share as image

Fair value as of: Jul 13, 2026

From 11 valuation models · updated 28 days ago

Share price −1.9% over the past month.

A solid business, screening 40% undervalued on our models.

What matters now

  • Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (490.17 IDR to 955.07 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,530 IDR 390.00 IDR Fair Value 722.62 IDR Feb 2021 Aug 2026

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

How to read this chart

60‑month range 390.00 IDR – 2,530 IDR · fair‑value band 490.17 IDR – 955.07 IDR · the 515.00 IDR price screens below the 722.62 IDR fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

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

Analysis

PT Supra Boga Lestari Tbk (RANC) currently trades at 515.00 IDR, while our model-based Fair Value estimate is 722.62 IDR, implying the stock looks roughly 40.3% undervalued today. The Quality Score stands at 53/100 (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: medium), always confirm before acting.

Over the trailing twelve months, PT Supra Boga Lestari Tbk generated revenue of 3.0T IDR at a net margin of -1.4%. Revenue grew 9.3% year over year. It earns a return on equity of -14.1%. Net debt stands at 324B IDR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 490.17 IDR (bear case) to 955.07 IDR (bull case); at 515.00 IDR, the current price sits within 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 58% 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 Defensive peers we cover trades at -31% fair-value upside, at 40%, RANC 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 539.60 IDR 771.23 IDR 1,112 IDR 80
Rev-Margin DCF 446.16 IDR 658.38 IDR 894.33 IDR 74
EV/EBITDA 746.93 IDR 979.38 IDR 1,212 IDR 54
All 11 models by family
DCF Models
FCF DCF 526.34 IDR 779.35 IDR 1,171 IDR 38
Owner Earnings 525.49 IDR 778.05 IDR 1,169 IDR 31
5Y Revenue Exit 446.16 IDR 654.56 IDR 913.78 IDR 39
5Y EBITDA Exit 617.82 IDR 967.25 IDR 1,366 IDR 41
10Y Revenue Exit 458.77 IDR 655.88 IDR 906.78 IDR 36
10Y EBITDA Exit 581.12 IDR 874.85 IDR 1,251 IDR 37
Multiples
EV/EBITDA 746.93 IDR 979.38 IDR 1,212 IDR 54
EV/Revenue 424.63 IDR 585.37 IDR 746.11 IDR 43
Asset-Based
NCAV (Graham) 84.17 IDR 112.78 IDR 168.33 IDR 50
Growth DCF
Growth DCF 539.60 IDR 771.23 IDR 1,112 IDR 80
Rev-Margin DCF 446.16 IDR 658.38 IDR 894.33 IDR 74

Widest divergence: DCF Models (778.05 IDR) versus Asset-Based (112.78 IDR). Highest evidence: Growth DCF (80).

Notify me when RANC reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.0T IDR
Revenue growth (YoY) +9.3%
Net margin -1.4%
Return on equity -14.1%
Free cash flow 64.5B IDR FY2025
Operating margin 1.8%
More key figures
EPS (TTM) -25.99 IDR
EPS growth (YoY) -29.9%
Net debt 324B IDR FY2025

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

Quality Score breakdown

Overall quality 53/100

Of which business quality 52 · Market factors (momentum, volatility) 36

Profitability 39
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 32
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 38
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 Supra Boga Lestari Tbk operates supermarkets in Indonesia. Its supermarkets offer meat, poultry, seafood, fruits, and vegetables, as well as other specialty products comprising organic, superfood, gluten free, vegan, and dairy and frozen products. The company also engages in trading and operation management activities.

Full company description

PT Supra Boga Lestari Tbk operates supermarkets in Indonesia. Its supermarkets offer meat, poultry, seafood, fruits, and vegetables, as well as other specialty products comprising organic, superfood, gluten free, vegan, and dairy and frozen products. The company also engages in trading and operation management activities. It operates its supermarkets under the Ranch Market, Farmers Market, The Gourmet by Ranch Market, Day2Day by Farmers Market, and Farmers Family by Farmers Market names. The company also sells its products online. The company was founded in 1997 and is headquartered in Jakarta Barat, Indonesia. PT Supra Boga Lestari Tbk is a subsidiary of PT Global Digital Niaga Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Supra Boga Lestari Tbk reported revenue of 2.9T IDR in FY2025 versus 2.9T IDR in FY2021, a compound +0.2%/yr. Reported net income was −53.1B IDR in FY2025.

Growth Quality 27/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
2.9T IDR
Latest YoY
+1.4%
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.
+0.2%
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.
−0.7%
Avg. growth/yr (16Y) 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.
+10.9%
Revenue +0.2%/yr
FY21 2.9T IDR
FY22 2.9T IDR
FY23 2.8T IDR
FY24 2.9T IDR
FY25 2.9T IDR
Net income
FY21 8.5B IDR
FY22 −83.7B IDR
FY23 −121B IDR
FY24 27.4B IDR
FY25 −53.1B IDR

Watch RANC: 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 Supra Boga Lestari Tbk Fair Value". https://www.fairvalue-calculator.com/stock/RANC

Peer Group

Grocery Stores · 83 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 53 · Below median
Fair Value upside +40% · Top 25%
Return on assets -0% · Bottom 25%
Net margin (TTM) -1% · Bottom 25%
Operating margin (TTM) 2% · Below median
Revenue growth 9% · Top 25%

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/FCF 0.0× · 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 87 · sector 36
FUTURE 47 · sector 17
PAST 0 · sector 51
HEALTH 100 · sector 92
DIVIDEND 0 · sector 48

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 Grocery Stores stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$65.49 C$44.44 -32%
Koninklijke Ahold Delhaize N.V AD €36.30 €53.50 +47%
The Kroger Co KR $58.82 $28.19 -52%
Woolworths Group WOW A$39.20 A$13.40 -66%
George Weston Limited WN C$100.98 C$63.61 -37%
Coles Group COL A$23.56 A$15.86 -33%
Metro Inc MRU C$93.64 C$94.01 +0%
Carrefour SA CA €16.40 €11.51 -30%
CP ALL Public Company TCPD 1.89 SGD 2.36 SGD +25%
BIM Birlesik Magazalar A.S., BIMAS 385.75 TRY 267.12 TRY -31%

Compare PT Supra Boga Lestari Tbk 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

Frequently asked questions

Is PT Supra Boga Lestari Tbk (RANC) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 722.62 IDR versus a price of 515.00 IDR, about +40% (undervalued).
What is the fair value of RANC?
Our model-based fair value for PT Supra Boga Lestari Tbk is 722.62 IDR (as of Jul 13, 2026), built from audited fundamentals. The current price is 515.00 IDR.
What is the quality score of RANC?
PT Supra Boga Lestari Tbk has a Quality Score of 53/100. 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 Supra Boga Lestari Tbk (RANC)?
PT Supra Boga Lestari Tbk reported trailing-twelve-month revenue of about 3.0T IDR (latest available figure, as of Jul 13, 2026).
What is the net profit margin of RANC?
The net profit margin of PT Supra Boga Lestari Tbk is about -1.4%, meaning it is currently running at a net loss. 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 Supra Boga Lestari 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.