Gudang Garam Tbk PT banner

Gudang Garam Tbk PT
IDX:GGRM

Watchlist Manager
Gudang Garam Tbk PT Logo
Gudang Garam Tbk PT
IDX:GGRM
Watchlist
Price: 16 175 IDR 11.36% Market Closed
Market Cap: Rp31.1T

EV/FCFF

3.1
Current
59%
Cheaper
vs 3-y average of 7.5

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
3.1
=
Enterprise Value
Rp24.3T
/
Free Cash Flow to Firm
Rp9.1T

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
3.1
=
Enterprise Value
Rp24.3T
/
Free Cash Flow to Firm
Rp9.1T

Valuation Scenarios

Gudang Garam Tbk PT is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (7.5), the stock would be worth Rp39 131.05 (142% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+209%
Average Upside
162%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 3.1 Rp16 175
0%
3-Year Average 7.5 Rp39 131.05
+142%
5-Year Average 7.8 Rp40 652.28
+151%
Industry Average 7.6 Rp39 922.01
+147%
Country Average 9.6 Rp49 998.15
+209%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
ID
Gudang Garam Tbk PT
IDX:GGRM
31.1T IDR 3.1 20
US
Philip Morris International Inc
NYSE:PM
258.2B USD 28 22.8
UK
British American Tobacco PLC
LSE:BATS
94.7B GBP 22.4 12.2
US
Altria Group Inc
NYSE:MO
113.5B USD 14.6 16.4
JP
Japan Tobacco Inc
TSE:2914
10.3T JPY 30.9 20.1
IN
ITC Ltd
NSE:ITC
3.8T INR 23.7 11.3
UK
Imperial Brands PLC
LSE:IMB
22.4B GBP 9.2 10.9
SE
Swedish Match AB
F:SWMC
15.2B EUR 32.6 25.4
KR
KT&G Corp
KRX:033780
18.5T KRW -190.8 16.9
CN
Smoore International Holdings Ltd
HKEX:6969
57.7B HKD 57.3 47.3
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
90.1T IDR 12.9 13.6

Market Distribution

Lower than 78% of companies in Indonesia
Percentile
22nd
Based on 572 companies
22nd percentile
3.1
Low
0 — 5.7
Typical Range
5.7 — 18
High
18 —
Distribution Statistics
Indonesia
Min 0
30th Percentile 5.7
Median 9.6
70th Percentile 18
Max 1 364 898.3

Gudang Garam Tbk PT
Glance View

Market Cap
31.1T IDR
Industry
Tobacco

Gudang Garam Tbk PT, a prominent name in Indonesia's tobacco industry, traces its roots back to 1958, founded by the visionary Surya Wonowidjojo in the bustling city of Kediri, East Java. The company has grown to become one of the leading manufacturers of kretek, a unique blend of tobacco and clove cigarettes that is deeply embedded in the cultural fabric of Indonesia. The craft of making these aromatic cigarettes involves a meticulous process of selecting and blending high-quality tobacco with distinct Indonesian cloves, a key differentiator that caters to local tastes. This meticulous production system underscores the company’s commitment to quality, ensuring its products remain competitive in an industry dominated by tradition as well as innovation. Financially, Gudang Garam’s success is built largely on its robust distribution network and its ability to scale operations efficiently. The company has harnessed the power of this network not only across Indonesia but also in certain international markets where there is a demand for kretek. By strategically positioning itself as a premium brand through extensive marketing and brand positioning, Gudang Garam maintains a loyal consumer base. This has allowed the company to capitalize on its brand prestige and generate significant revenue from its core products. Meanwhile, despite operating in a heavily regulated industry with growing health concerns, Gudang Garam has demonstrated resilience by continuously innovating its product line to adapt to consumer preferences and regulatory landscapes, ensuring its enduring presence in the market.

GGRM Intrinsic Value
18 723.08 IDR
Undervaluation 14%
Intrinsic Value
Price Rp16 175
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett