EN DE

TRGU Fair Value & Analysis

Consumer Defensive · ID · Market cap 1.3T IDR

T TRGU TRGU · JK
Price166.00 IDR
Fair Value31.25 IDR
Upside-81.2%
Quality45/100
Watch TRGU for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 0.9% net margin
Low debt · negative free cash flow
Mixed vs. peers (5/12)
Narrow moat 28/100
Evidence: High Range 18.79 IDR – 41.70 IDR Share as image

Fair value as of: Jul 16, 2026

From 17 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 42.35 IDR to 31.25 IDR (−26.2%) since Jun 24, 2026. Share price +1.2% over the past month.

Below-average quality, and screening another 81% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (41.70 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (18.79 IDR to 41.70 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

531.93 IDR 152.00 IDR Fair Value 31.25 IDR Jul 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

49‑month range 152.00 IDR – 531.93 IDR · fair‑value band 18.79 IDR – 41.70 IDR · the 166.00 IDR price screens above the 31.25 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

TRGU (TRGU) currently trades at 166.00 IDR, while our model-based Fair Value estimate is 31.25 IDR, implying the stock looks roughly 81.2% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, TRGU generated revenue of 3.8T IDR at a net margin of 0.9%. Revenue grew 4.1% year over year. It earns a return on equity of 3.6%. Net debt stands at 1.8T IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 18.79 IDR (bear case) to 41.70 IDR (bull case); at 166.00 IDR, the current price sits above 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 20% below its 52-week high and 11% 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 -81%, TRGU screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (9.92 IDR to 343.03 IDR). Read the values as a conservative anchor, not as a price target.
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
Residual Income 85.36 IDR 81.22 IDR 61.70 IDR 76
ROIC Compounder 154.00 IDR 212.32 IDR 288.60 IDR 72
Gordon GGM 12.02 IDR 26.25 IDR 44.17 IDR 70
All 17 models by family
DCF Models
Owner Earnings 69.82 IDR 137.46 IDR 246.87 IDR 31
Earnings-Based
Graham-Dodd 9.69 IDR 31.25 IDR 41.70 IDR 54
Lynch FV 6.94 IDR 9.92 IDR 12.90 IDR 50
PEG = 1.0 6.94 IDR 9.92 IDR 12.90 IDR 46
EPV 146.89 IDR 179.96 IDR 209.35 IDR 59
Dividend Discount
Gordon GGM 12.02 IDR 26.25 IDR 44.17 IDR 70
DDM Multi-Stage 12.02 IDR 20.60 IDR 27.36 IDR 61
Multiples
P/E Multiple 22.45 IDR 29.93 IDR 37.42 IDR 63
P/S Multiple 18.17 IDR 24.23 IDR 30.29 IDR 58
P/B Multiple 18.17 IDR 24.23 IDR 30.29 IDR 55
EV/EBIT 224.97 IDR 313.45 IDR 401.93 IDR 53
EV/EBITDA 247.15 IDR 343.03 IDR 438.90 IDR 54
EV/Revenue 148.98 IDR 230.17 IDR 311.37 IDR 43
Asset-Based
NCAV (Graham) 60.79 IDR 81.46 IDR 121.58 IDR 50
Economic Profit
Residual Income 85.36 IDR 81.22 IDR 61.70 IDR 76
ROIC Compounder 154.00 IDR 212.32 IDR 288.60 IDR 72
Growth Earnings
Growth-Adj P/E 18.79 IDR 26.85 IDR 34.90 IDR 68

Widest divergence: DCF Models (137.46 IDR) versus Earnings-Based (9.92 IDR). Highest evidence: Residual Income (76).

Notify me when TRGU reaches fair value

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

Key figures & financial health

Revenue (TTM) 3.8T IDR
Revenue growth (YoY) +4.1%
Net margin 0.9%
Return on equity 3.6%
Free cash flow −89.5B IDR FY2025
P/E ratio 12.4
More key figures
Operating margin 4.3%
EPS (TTM) 12.80 IDR
EPS growth (YoY) +248%
Net debt 1.8T IDR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 40 · Market factors (momentum, volatility) 42

Profitability 31
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 9
Earnings quality: real cash, not paper profit
Fin. Strength 15
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 20
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 Cerestar Indonesia Tbk production of processed wheat flour products in Indonesia. It operates through Flour and grain processing and Others. The company was founded in 2020 and is based in Jakarta Pusat, Indonesia. PT Cerestar Indonesia Tbk operates as a subsidiary of PT Sunterra Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TRGU reported revenue of 3.8T IDR in FY2025 versus 3.4T IDR in FY2021, a compound +2.7%/yr. Reported net income was 11.3B IDR in FY2025, compounding −19.4%/yr from FY2021.

Growth Quality 58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
3.8T IDR
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.
+14.8%
Revenue +2.7%/yr
FY21 3.4T IDR
FY22 3.6T IDR
FY23 5.9T IDR
FY24 5.2T IDR
FY25 3.8T IDR
Net income −19.4%/yr
FY21 26.8B IDR
FY22 49.7B IDR
FY23 1.6B IDR
FY24 −64.8B IDR
FY25 11.3B IDR

TRGU screens 81% overvalued. Compare with Nestlé India Limited →

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). "TRGU Fair Value". https://www.fairvalue-calculator.com/stock/TRGU

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.

Quality Score 45 · Below median
Fair Value upside −81% · Bottom 25%
Return on equity (TTM) 4% · Below median
Return on assets 3% · Below median
Net margin (TTM) 1% · Below median
Operating margin (TTM) 4% · Below median
Revenue growth 4% · Above median
Debt / equity 0.33× · Higher than median

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/E (TTM) 12.4× · Cheaper than median
P/B 1.31× · Cheaper than median
P/S (TTM) 0.33× · Cheaper than median
EV/EBITDA 6.5× · Cheaper than median

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 0 · sector 28
FUTURE 21 · sector 20
PAST 14 · sector 27
HEALTH 83 · sector 96
DIVIDEND 0 · sector 47

VALUE 0: the price sits above our fair-value range.

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 Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 16, 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 Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare TRGU 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 TRGU overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 31.25 IDR versus a price of 166.00 IDR, about −81% (overvalued).
What is the fair value of TRGU?
Our model-based fair value for TRGU is 31.25 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 166.00 IDR.
What is the quality score of TRGU?
TRGU has a Quality Score of 45/100. 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 TRGU?
TRGU reported trailing-twelve-month revenue of about 3.8T IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TRGU?
The net profit margin of TRGU is about 0.9%, meaning it keeps roughly 0.9% 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 TRGU 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.