Teladan Prima Agro PT Tbk (TLDN) fair value: what the stock is really worth
As of Nov 13, 2026: fair value (intrinsic value) of Teladan Prima Agro PT Tbk stock IDR 947, price IDR 520, upside +82.2%, quality 80 out of 100. Rating: strongly undervalued. 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 14, 2026.
How to read this chart
55‑month range 363.99 IDR – 797.04 IDR · fair‑value band 561.01 IDR – 1,184 IDR · the 520.00 IDR price screens below the 947.46 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 14, 2026.
Follow Teladan Prima Agro PT Tbk in your weekly email
Every Wednesday you see whether Teladan Prima Agro PT Tbk 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 Teladan Prima Agro Tbk, together with its subsidiaries, engages in the management of palm oil plantations, mills, and renewable energy businesses in Indonesia.
Show moreShow less
The company manages and cultivates oil palm plantations; and transforms the fresh fruit bunches collected from its nucleus and plasma oil palm plantations into crude palm oil and palm kernel.
It also generates renewable power utilizing its palm oil waste to third-party consumers through the transmission network. PT Teladan Prima Agro Tbk was founded in 2004 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Teladan Prima Agro PT Tbk (TLDN) currently trades at 520.00 IDR, while our model-based Fair Value estimate is 947.46 IDR, implying the stock looks roughly 45% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,822 IDR per share, and 22 of the 26 models we run sit above the 520.00 IDR price.
Bear case: the Asset-Based group reads lowest at 188.63 IDR, and 4 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 561.01 IDR (bear) to 1,184 IDR (bull), the price of 520.00 IDR sits below 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 80/100 (high quality), in the Consumer Defensive sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Teladan Prima Agro PT Tbk reported revenue of 5.4T IDR in FY2025 versus 2.9T IDR in FY2021, a compound +16.4%/yr. Reported net income was 1.1T IDR in FY2025, compounding +20.5%/yr from FY2021.
Key figures
Market cap 6.7T IDR (≈ $370M) Small · P/E ratio 6.2 · P/S ratio 1.21 · EPS (TTM) 84.12 IDR · Dividend yield 8.4% · Net margin 19.5% · Return on equity 31.1% · Return on assets (EBIT) 17.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 85 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 23% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 7% fair-value upside, at 82%, TLDN screens cheaper than that median.
Fair Value models
Bear561.01 IDRFair Value 947.46 IDRBull1,184 IDR
Price 520.00 IDR · Upside +82.2%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (73.29 IDR per share) are deliberately not added.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.
Best data coverage
FCF DCF863.04 IDR1,411 IDR2,268 IDR79
Growth DCF837.15 IDR1,302 IDR1,931 IDR78
Owner Earnings321.04 IDR527.94 IDR835.70 IDR75
All 26 models by family
DCF Models
FCF DCF863.04 IDR1,411 IDR2,268 IDR79
Owner Earnings321.04 IDR527.94 IDR835.70 IDR75
5Y Revenue Exit611.83 IDR976.88 IDR1,462 IDR72
5Y EBITDA Exit992.65 IDR1,797 IDR2,834 IDR73
5Y P/E Exit1,080 IDR1,986 IDR3,060 IDR69
10Y Revenue Exit694.88 IDR1,049 IDR1,581 IDR66
10Y EBITDA Exit916.85 IDR1,555 IDR2,563 IDR66
10Y P/E Exit965.54 IDR1,671 IDR2,725 IDR62
Earnings-Based
Graham-Dodd581.23 IDR3,141 IDR4,354 IDR63
Lynch FV1,054 IDR1,505 IDR1,957 IDR61
PEG = 1.01,054 IDR1,505 IDR1,957 IDR57
EPV492.73 IDR546.78 IDR590.05 IDR74
Dividend Discount
Gordon GGM301.69 IDR486.84 IDR614.96 IDR69
DDM Multi-Stage301.69 IDR470.20 IDR525.33 IDR67
Multiples
P/E Multiple1,346 IDR1,795 IDR2,244 IDR63
P/S Multiple500.61 IDR667.48 IDR834.35 IDR58
P/B Multiple1,161 IDR1,548 IDR1,936 IDR55
EV/EBIT1,167 IDR1,569 IDR1,971 IDR66
EV/EBITDA1,143 IDR1,537 IDR1,931 IDR67
EV/Revenue398.86 IDR586.59 IDR774.32 IDR53
Asset-Based
NCAV (Graham)140.77 IDR188.63 IDR281.53 IDR54
Growth DCF
Growth DCF837.15 IDR1,302 IDR1,931 IDR78
Rev-Margin DCF611.83 IDR975.66 IDR1,469 IDR72
Economic Profit
Residual Income391.24 IDR517.00 IDR838.09 IDR74
ROIC Compounder543.47 IDR668.52 IDR813.01 IDR72
Growth Earnings
Growth-Adj P/E1,275 IDR1,822 IDR2,368 IDR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.100/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+28.2%
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.
+14.3%
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.
+14.7%
Start year 2020 (pandemic)
Revenue growth 7 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.
+15.8%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+14.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.3%
Dividend (yield on the price)8.4%
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.21% → 23%
2025 sits 91% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less 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).
−6.5%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −8.9% a year for the price.
Compare Teladan Prima Agro PT Tbk 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.Farm Products · 302 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score80 · Top 25%
Fair Value upside+82.2% · Top 25%
Profitability
Return on equity (12 months)31.1% · Top 25%
Return on assets18.4% · Top 25%
Net margin (12 months)19.5% · Top 25%
Operating margin (12 months)35.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)6.1% · Above median
Dividend yield (12 months)8.4% · Top 25%
Balance sheet
Debt / equity0.06× · Below median
Valuation Multiplesvs Farm Products median · lower = cheaper
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). "Teladan Prima Agro PT Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TLDN
Frequently asked questions
Is Teladan Prima Agro PT Tbk (TLDN) overvalued or undervalued?
As of Nov 14, 2026, our model estimates a fair value of 947.46 IDR versus a price of 520.00 IDR, about +82% upside (undervalued).
What is the fair value of TLDN?
Our model-based fair value for Teladan Prima Agro PT Tbk is 947.46 IDR (as of Nov 14, 2026), built from audited fundamentals. The current price: 520.00 IDR.
What is the quality score of TLDN?
Teladan Prima Agro PT Tbk has a Quality Score of 80/100. 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 Teladan Prima Agro PT Tbk (TLDN)?
Our model-based price target is the fair value of 947.46 IDR (as of Nov 14, 2026) from 26 valuation models. Cautious scenario 561.01 IDR, optimistic scenario 1,184 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Teladan Prima Agro PT Tbk stock forecast for 2026?
Our models put fair value at 947.46 IDR, about +82% upside versus a price of 520.00 IDR (undervalued). Cautious scenario 561.01 IDR, optimistic scenario 1,184 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Teladan Prima Agro PT Tbk (TLDN)?
Teladan Prima Agro PT Tbk reported trailing-twelve-month revenue of about 5.6T IDR (latest available figure, as of Nov 14, 2026).
Does Teladan Prima Agro PT Tbk pay a dividend?
Teladan Prima Agro PT Tbk currently shows a dividend yield of 8.40% relative to its recent price (as of Nov 14, 2026).
How much is the dividend of Teladan Prima Agro PT Tbk (TLDN)?
Teladan Prima Agro PT Tbk has a dividend yield of 8.4%.
What growth is priced into Teladan Prima Agro PT Tbk (TLDN)?
For today's price to be fair in a discounted-cash-flow model, Teladan Prima Agro PT Tbk would have to grow free cash flow by -6.5 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +14.7 % per year. As of Nov 14, 2026.
What discount rate (WACC) does the fair value of TLDN use?
Our models discount Teladan Prima Agro PT Tbk at 13.5 %: a base by market capitalisation (small), 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 Teladan Prima Agro PT Tbk that is -6.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Teladan Prima Agro PT Tbk (TLDN) delivered so far?
Over the past 5 years revenue at Teladan Prima Agro PT Tbk grew +14.7 % a year. The price currently implies free-cash-flow growth of -6.5 % 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 Teladan Prima Agro PT Tbk (TLDN) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Teladan Prima Agro PT Tbk (-6.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Teladan Prima Agro PT Tbk (TLDN)?
The free-cash-flow yield on the price is 17.47 %: that much free cash flow Teladan Prima Agro PT Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Teladan Prima Agro PT Tbk (TLDN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Teladan Prima Agro PT Tbk it is 947.46 IDR per share (as of Nov 14, 2026), against a price of 520.00 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 Teladan Prima Agro PT Tbk stock overvalued or undervalued in 2026?
As of Nov 14, 2026, TLDN trades below its calculated fair value: price 520.00 IDR, fair value 947.46 IDR, a gap of about +82% (undervalued). 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 TLDN?
No. The price is what the market pays today (520.00 IDR); the fair value is what the company's own numbers justify (947.46 IDR). For Teladan Prima Agro PT Tbk the two are 427.46 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Teladan Prima Agro PT Tbk worth?
The market values Teladan Prima Agro PT Tbk at about 6.7T IDR (market capitalisation, as of Nov 14, 2026). Per share that is 520.00 IDR; our models calculate a fair value of 947.46 IDR per share.
What do the bullish and bearish scenarios say about TLDN?
Our models span a range for Teladan Prima Agro PT Tbk: cautious scenario 561.01 IDR, base 947.46 IDR, optimistic 1,184 IDR per share (as of Nov 14, 2026, price 520.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TLDN?
Teladan Prima Agro PT Tbk trades at a price-to-earnings ratio of 6.2 (as of Nov 14, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 947.46 IDR is built from several models across several years. Other multiples: P/B 1.9, P/S 1.2, EV/EBITDA 4.0.
How solid is the balance sheet of Teladan Prima Agro PT Tbk (TLDN)?
Balance-sheet figures for Teladan Prima Agro PT Tbk (as of Nov 14, 2026): return on equity 31.1%, debt of 0.06 per unit of equity. They feed the Quality Score of 80/100, which measures business quality independently of the share price.
How far is TLDN from its 52-week high?
Teladan Prima Agro PT Tbk trades at 520.00 IDR, about 24% below its 52-week high of 683.18 IDR and 23% above the low of 421.47 IDR (as of Nov 13, 2026). Distance from the high says nothing about value: that is what the fair value of 947.46 IDR is for.
Which stocks are comparable to Teladan Prima Agro PT Tbk?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, 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 Teladan Prima Agro PT Tbk stock attractive at the current price?
The data as of Nov 14, 2026: price 520.00 IDR, calculated fair value 947.46 IDR (+82%), Quality Score 80/100, 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 TLDN calculated?
We run Teladan Prima Agro PT Tbk 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 947.46 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 13.9% above its aggregate fair value. Teladan Prima Agro PT Tbk currently trades 45% below its own fair value, and the market average says nothing about that. 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 Teladan Prima Agro PT Tbk (TLDN)?
The closing price on Nov 13, 2026 was 520.00 IDR. Our model-based fair value is 947.46 IDR, about +82% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Teladan Prima Agro PT Tbk right now?
The rarer combination: high quality (80/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (561.01 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. A fairly wide model range (561.01 IDR to 1,184 IDR) leaves room in how you read the outcome.
Key figures of Teladan Prima Agro PT Tbk
How large is the market capitalisation of Teladan Prima Agro PT Tbk (TLDN)?
The market capitalisation of Teladan Prima Agro PT Tbk is 6.7T IDR (≈ $370M). 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 Teladan Prima Agro PT Tbk (TLDN)?
The price-to-sales ratio of Teladan Prima Agro PT Tbk is 1.21 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Teladan Prima Agro PT Tbk (TLDN)?
Earnings per share at Teladan Prima Agro PT Tbk are 84.12 IDR (price ÷ EPS = P/E 6.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Teladan Prima Agro PT Tbk (TLDN)?
The dividend yield of Teladan Prima Agro PT Tbk is 8.4% (payout 51.9%). 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 Teladan Prima Agro PT Tbk (TLDN)?
The net margin of Teladan Prima Agro PT Tbk is 19.5% (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 Teladan Prima Agro PT Tbk (TLDN)?
The return on equity (ROE) of Teladan Prima Agro PT Tbk is 31.1% (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 Teladan Prima Agro PT Tbk (TLDN)?
On an EBIT basis the return on assets of Teladan Prima Agro PT Tbk is 17.6% (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 Teladan Prima Agro PT Tbk (TLDN)?
The operating margin of Teladan Prima Agro PT Tbk is 35.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Teladan Prima Agro PT Tbk (TLDN)?
Revenue at Teladan Prima Agro PT Tbk is growing +6.1% versus a year earlier (3y avg +14.3%). 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 Teladan Prima Agro PT Tbk (TLDN)?
Earnings per share at Teladan Prima Agro PT Tbk are growing +5.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Teladan Prima Agro PT Tbk (TLDN) carry?
The net debt of Teladan Prima Agro PT Tbk is 507B IDR (fiscal year 2025, ≈ 0.4 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Teladan Prima Agro PT Tbk in the live analysis
One click puts Teladan Prima Agro PT Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 14, 2026