PT Impack Pratama Industri Tbk (ISX:IMPC) Intrinsic Value: Projected FCF: Rp114.24 (As of Sep. 21, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:IMPC PT Impack Pratama Industri Tbk ISX:IMPC
78 GF Score
Price Rp1,695.00
GF Value Rp551.43
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is PT Impack Pratama Industri Tbk Intrinsic Value: Projected FCF?

PT Impack Pratama Industri Tbk ISX:IMPC +1.50% 78 Intrinsic Value: Projected FCF is Rp114.24 as of Sep. 21, 2026. GuruFocus rates ISX:IMPC with a GF Score™ of 78/100 and a GF Value™ of Rp551.43 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 1,226 Construction companies, PT Impack Pratama Industri Tbk ranks worse than 96.33% on this metric.

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 (2026-09-21), PT Impack Pratama Industri Tbk's Intrinsic Value: Projected FCF is Rp114.24. The stock price of PT Impack Pratama Industri Tbk is Rp1695.00. Therefore, PT Impack Pratama Industri Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 14.8.

The historical rank and industry rank for PT Impack Pratama Industri Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:IMPC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.43   Med: 9.7   Max: 39.94
Current: 14.84

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Impack Pratama Industri Tbk was 39.94. The lowest was 1.43. And the median was 9.70.

ISX:IMPC's Price-to-Projected-FCF is ranked worse than
96.33% of 1226 companies
in the Construction industry
Industry Median: 0.96 vs ISX:IMPC: 14.84

PT Impack Pratama Industri Tbk  (ISX:IMPC) 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 Impack Pratama Industri 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
=1695.00/125.22017026361
=13.54

* 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 Impack Pratama Industri Tbk Intrinsic Value: Projected FCF Related Terms


PT Impack Pratama Industri Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Impack Pratama Industri 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.

PT Impack Pratama Industri Tbk Intrinsic Value: Projected FCF Chart

PT Impack Pratama Industri Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 25.92 35.82 55.69 59.31 100.82

PT Impack Pratama Industri Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 - - - - -

ISX:IMPC vs TT, JCI, CARR: Intrinsic Value: Projected FCF Comparison

For the Building Products & Equipment subindustry, PT Impack Pratama Industri 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 Impack Pratama Industri Tbk Price-to-Projected-FCF vs Construction Industry

For the Construction industry and Industrials sector, PT Impack Pratama Industri Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Impack Pratama Industri Tbk's Price-to-Projected-FCF falls into.


ISX:IMPC
78GF Score
PT Impack Pratama Industri Tbk ISX:IMPC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Impack Pratama Industri 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 Impack Pratama Industri Tbk's Free Cash Flow(6 year avg) = Rp291,014.12.

PT Impack Pratama Industri 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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*291014.1152272+3155931.451735*0.8)/54703.543766505
=125.22

* 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.

What does a Intrinsic Value: Projected FCF of Rp114.24 mean?
PT Impack Pratama Industri Tbk (ISX:IMPC) has a Intrinsic Value: Projected FCF of Rp114.24 as of Sep. 21, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Impack Pratama Industri Tbk and its competitors. According to the industry distribution chart, PT Impack Pratama Industri Tbk ranks #1181 out of 1226 companies in the Construction industry, placing it in the top 96.3%.
Is PT Impack Pratama Industri Tbk's Intrinsic Value: Projected FCF too high?
PT Impack Pratama Industri Tbk's current Intrinsic Value: Projected FCF is Rp114.24. Based on the distribution chart, PT Impack Pratama Industri Tbk ranks #1181 out of 1226 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, PT Impack Pratama Industri Tbk has a GF Score™ of 78/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Impack Pratama Industri Tbk's Intrinsic Value: Projected FCF compare to TT and JCI?
According to the Construction industry distribution chart, PT Impack Pratama Industri Tbk ranks #1181 out of 1226 companies for Intrinsic Value: Projected FCF. This places PT Impack Pratama Industri Tbk in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.96. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Construction company?
The median Intrinsic Value: Projected FCF among Construction companies is 0.96, based on 1,226 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Impack Pratama Industri Tbk and its competitors. For the Construction industry, the median Intrinsic Value: Projected FCF is 0.96 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Impack Pratama Industri Tbk's current Intrinsic Value: Projected FCF is Rp114.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Impack Pratama Industri Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Impack Pratama Industri Tbk (ISX:IMPC) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp551.43, compared to a current price of Rp1,695.00 — trading 207.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is Rp114.24. PT Impack Pratama Industri Tbk's overall GF Score™ is 78/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT Impack Pratama Industri Tbk (ISX:IMPC), the current Intrinsic Value: Projected FCF is Rp114.24 as of Sep. 21, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Impack Pratama Industri Tbk (ISX:IMPC) Overvalued in 2026?

Based on GuruFocus' analysis, PT Impack Pratama Industri Tbk stock appears to be overvalued. The current stock price of Rp1,695.00 is trading 207.4% above its estimated GF Value™ of Rp551.43. GuruFocus considers PT Impack Pratama Industri Tbk to be Significantly Overvalued.

Key valuation signals for ISX:IMPC:

  • Intrinsic Value: Projected FCF: Rp114.24
  • GF Value™: Rp551.43 vs. price of Rp1,695.00 (207.4% above fair value)
  • GF Score™: 78/100 with 1 warning sign

No single metric tells the full story. See the ISX:IMPC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Impack Pratama Industri Tbk Business Description

Address Jalan Yos Sudarso No. 85, Altira Office Tower, 38th Floor, Altira Business Park, Kel. Sunter Jaya, Kec. Tanjung Priok, Jakarta, IDN, 14350
PT Impack Pratama Industri Tbk is a manufacturer and distributor of plastic building materials and real estate. Its products include fiberglass, polycarbonate, aluminum composite panels, ventilators, and other plastic and non-plastic building materials/equipment. The company's business is divided into three business segments covering: Manufacturing, Real Estate, and Distribution. The company generates maximum revenue from the Manufacturing segment. The manufacturing segment of the company covers the production of roofing sheets of plastic, plastic resin, and adhesive.
78GF Score

Get the complete analysis for ISX:IMPC

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp1,695.00
Price
Rp551.43
GF Value