GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Diamond Food Indonesia Tbk (ISX:DMND) » Definitions » Intrinsic Value: Projected FCF

PT Diamond Food Indonesia Tbk (ISX:DMND) Intrinsic Value: Projected FCF : Rp539.57 (As of Jun. 23, 2025)


View and export this data going back to 2020. Start your Free Trial

What is PT Diamond Food Indonesia Tbk Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-23), PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF is Rp539.57. The stock price of PT Diamond Food Indonesia Tbk is Rp665.00. Therefore, PT Diamond Food Indonesia Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 1.2.

The historical rank and industry rank for PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:DMND' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.23   Med: 1.53   Max: 1.64
Current: 1.23

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Diamond Food Indonesia Tbk was 1.64. The lowest was 1.23. And the median was 1.53.

ISX:DMND's Price-to-Projected-FCF is ranked worse than
56.59% of 1283 companies
in the Consumer Packaged Goods industry
Industry Median: 1.04 vs ISX:DMND: 1.23

PT Diamond Food Indonesia Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Diamond Food Indonesia Tbk Intrinsic Value: Projected FCF Chart

PT Diamond Food Indonesia Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - - - 501.39

PT Diamond Food Indonesia Tbk Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 481.15 484.67 501.39 539.57

Competitive Comparison of PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF

For the Packaged Foods subindustry, PT Diamond Food Indonesia Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Diamond Food Indonesia Tbk's Price-to-Projected-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Diamond Food Indonesia Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Diamond Food Indonesia Tbk's Price-to-Projected-FCF falls into.


;
;

PT Diamond Food Indonesia Tbk Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get PT Diamond Food Indonesia Tbk's Free Cash Flow(6 year avg) = Rp12,108.96.

PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(10.478948627719*12108.96+6227182*0.8)/9468.000
=539.57

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


PT Diamond Food Indonesia Tbk  (ISX:DMND) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

PT Diamond Food Indonesia Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=665.00/539.56852236746
=1.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


PT Diamond Food Indonesia Tbk Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of PT Diamond Food Indonesia Tbk's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Diamond Food Indonesia Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan KH Mas Mansyur Kav, 126TCC Batavia Tower One, 15th Floor, Unit 03 and 05, TCC Batavia Tower One, Jakarta Pusat, Jakarta, IDN, 10220
PT Diamond Food Indonesia Tbk is engaged in the manufacturing and distribution of consumer goods. Its products include dairy, confectionery, meats and seafood, bakery, groceries as well as fruits and vegetables. The company categorizes its business into two segments that are branded products and unbranded products, out of which the majority of the revenue is generated from branded products. Some of the company's brands include Biggy, Biokul, Diamond Juice, Popeye, and Magic. It also collaborates with international brands and distributes its products. Geographically the company generates the majority of revenue in Indonesia and also exports internationally.

PT Diamond Food Indonesia Tbk Headlines

From GuruFocus

Diamond Foods Inc. (DMND) CEO Michael J Mendes buys 1,200 Shares

By GuruFocus Research GuruFocus Editor 01-05-2011

Diamond Foods Inc. (DMND) President & CEO Michael J Mendes sells 150,000 Shares

By GuruFocus Research GuruFocus Editor 10-05-2009

Diamond Foods Inc. Reports Operating Results (10-Q)

By gurufocus 10qk 05-27-2010

A Few Reasons To Bank Upon This Food Retailer

By smartinvestments smartinvestments 12-18-2014

Steven Cohen Makes Two Real Time Increases

By Monica Wolfe Monica Wolfe 08-29-2013

Diamond Foods: Positioned for a Strong Come Back?

By Street Authority Street Authority 07-06-2012

Howard Marks' 7 New Stock Buys

By Holly LaFon Holly LaFon 05-14-2014

Diamond Foods Inc. (DMND) CEO Michael J Mendes buys 2,420 Shares

By GuruFocus Research GuruFocus Editor 10-09-2010

Why Diamond Foods is a Buy

By sandyinvestment sandyinvestment 07-29-2014