PT Siantar Top Tbk (ISX:STTP) Intrinsic Value: Projected FCF: Rp13,053.68 (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:STTP PT Siantar Top Tbk ISX:STTP
82 GF Score
Price Rp9,375.00
GF Value Rp11,393.94
Valuation Modestly Undervalued
View Full Analysis

What is PT Siantar Top Tbk Intrinsic Value: Projected FCF?

PT Siantar Top Tbk ISX:STTP -0.27% 82 Intrinsic Value: Projected FCF is Rp13,053.68 as of Sep. 21, 2026. GuruFocus rates ISX:STTP with a GF Score™ of 82/100 and a GF Value™ of Rp11,393.94 (Modestly Undervalued). Among 1,326 Consumer Packaged Goods companies, PT Siantar Top Tbk ranks better than 65.23% 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 Siantar Top Tbk's Intrinsic Value: Projected FCF is Rp13,053.68. The stock price of PT Siantar Top Tbk is Rp9375.00. Therefore, PT Siantar Top Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.7.

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

ISX:STTP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.71   Med: 1.34   Max: 2.92
Current: 0.72

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Siantar Top Tbk was 2.92. The lowest was 0.71. And the median was 1.34.

ISX:STTP's Price-to-Projected-FCF is ranked better than
65.23% of 1326 companies
in the Consumer Packaged Goods industry
Industry Median: 1.01 vs ISX:STTP: 0.72

PT Siantar Top Tbk  (ISX:STTP) 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 Siantar Top 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
=9375.00/13501.902543141
=0.69

* 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 Siantar Top Tbk Intrinsic Value: Projected FCF Related Terms


PT Siantar Top Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Siantar Top 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 Siantar Top Tbk Intrinsic Value: Projected FCF Chart

PT Siantar Top 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 4,981.37 6,286.54 8,325.21 10,562.38 11,895.99

PT Siantar Top 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 11,349.16 11,933.15 12,690.38 12,894.44 13,519.30

ISX:STTP vs KHC, GIS: Intrinsic Value: Projected FCF Comparison

For the Packaged Foods subindustry, PT Siantar Top 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 Siantar Top Tbk Price-to-Projected-FCF vs Consumer Packaged Goods Industry

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

* The bar in red indicates where PT Siantar Top Tbk's Price-to-Projected-FCF falls into.


ISX:STTP
82GF Score
PT Siantar Top Tbk ISX:STTP
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Siantar Top 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 Siantar Top Tbk's Free Cash Flow(6 year avg) = Rp883,573.44.

PT Siantar Top 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)
=(12.87061389047*883573.4434096+7894199.621895*0.8)/1310
=13,501.90

* 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 Rp13,053.68 mean?
PT Siantar Top Tbk (ISX:STTP) has a Intrinsic Value: Projected FCF of Rp13,053.68 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 Siantar Top Tbk and its competitors. According to the industry distribution chart, PT Siantar Top Tbk ranks #461 out of 1326 companies in the Consumer Packaged Goods industry, placing it in the top 34.8%.
Is PT Siantar Top Tbk's Intrinsic Value: Projected FCF too high?
PT Siantar Top Tbk's current Intrinsic Value: Projected FCF is Rp13,053.68. Based on the distribution chart, PT Siantar Top Tbk ranks #461 out of 1326 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, PT Siantar Top Tbk has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Siantar Top Tbk's Intrinsic Value: Projected FCF compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, PT Siantar Top Tbk ranks #461 out of 1326 companies for Intrinsic Value: Projected FCF. This puts PT Siantar Top Tbk in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 1.01. 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 Consumer Packaged Goods company?
The median Intrinsic Value: Projected FCF among Consumer Packaged Goods companies is 1.01, based on 1,326 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 Siantar Top Tbk and its competitors. For the Consumer Packaged Goods industry, the median Intrinsic Value: Projected FCF is 1.01 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Siantar Top Tbk's current Intrinsic Value: Projected FCF is Rp13,053.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Siantar Top Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Siantar Top Tbk (ISX:STTP) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp11,393.94, compared to a current price of Rp9,375.00 — trading 17.7% below its estimated fair value. The current Intrinsic Value: Projected FCF is Rp13,053.68. PT Siantar Top Tbk's overall GF Score™ is 82/100. 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 Siantar Top Tbk (ISX:STTP), the current Intrinsic Value: Projected FCF is Rp13,053.68 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 Siantar Top Tbk (ISX:STTP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Siantar Top Tbk stock appears to be undervalued. The current stock price of Rp9,375.00 is trading 17.7% below its estimated GF Value™ of Rp11,393.94. GuruFocus considers PT Siantar Top Tbk to be Modestly Undervalued.

Key valuation signals for ISX:STTP:

  • Intrinsic Value: Projected FCF: Rp13,053.68
  • GF Value™: Rp11,393.94 vs. price of Rp9,375.00 (17.7% below fair value)
  • GF Score™: 82/100

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


PT Siantar Top Tbk Business Description

Address Jalan Tambak Sawah No. 21-23, Waru, Sidoarjo, IDN, 61256
PT Siantar Top Tbk is a snack manufacturing company. The company is principally engaged in the manufacturing of snacks such as crackers, noodles, candies, biscuits, and wafers. The company has two operating segments include the food processing segment, from the sales of rice, crackers, biscuits, wafers, and candy, and other segments that arise from the sales of flour and seasoning. The majority of the revenue is made from the food processing segment. The company operates in three key geographic locations of food processing in Sidoarjo, Medan and Bekasi.
82GF Score

Get the complete analysis for ISX:STTP

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

Rp9,375.00
Price
Rp11,393.94
GF Value