PT Yanaprima Hastapersada Tbk (ISX:YPAS) Intrinsic Value: Projected FCF: Rp171.84 (As of Sep. 09, 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:YPAS PT Yanaprima Hastapersada Tbk ISX:YPAS
57 GF Score
Price Rp1,375.00
GF Value Rp389.05
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Yanaprima Hastapersada Tbk Intrinsic Value: Projected FCF?

PT Yanaprima Hastapersada Tbk ISX:YPAS -1.79% 57 Intrinsic Value: Projected FCF is Rp171.84 as of Sep. 09, 2026. GuruFocus rates ISX:YPAS with a GF Score™ of 57/100 and a GF Value™ of Rp389.05 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 298 Packaging & Containers companies, PT Yanaprima Hastapersada Tbk ranks worse than 93.29% 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 (2026-09-09), PT Yanaprima Hastapersada Tbk's Intrinsic Value: Projected FCF is Rp171.84. The stock price of PT Yanaprima Hastapersada Tbk is Rp1375.00. Therefore, PT Yanaprima Hastapersada Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 8.0.

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

ISX:YPAS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.82   Med: 2.37   Max: 48.46
Current: 8.01

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Yanaprima Hastapersada Tbk was 48.46. The lowest was 0.82. And the median was 2.37.

ISX:YPAS's Price-to-Projected-FCF is ranked worse than
93.29% of 298 companies
in the Packaging & Containers industry
Industry Median: 0.93 vs ISX:YPAS: 8.01

PT Yanaprima Hastapersada Tbk  (ISX:YPAS) 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 Yanaprima Hastapersada 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
=1375.00/171.84072369713
=8.00

* 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 Yanaprima Hastapersada Tbk Intrinsic Value: Projected FCF Related Terms


PT Yanaprima Hastapersada Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Yanaprima Hastapersada 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 Yanaprima Hastapersada Tbk Intrinsic Value: Projected FCF Chart

PT Yanaprima Hastapersada 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 70.78 13.00 185.70 236.44 204.07

PT Yanaprima Hastapersada 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 249.81 267.80 204.07 172.73 171.84

ISX:YPAS vs SW, AMCR, PKG: Intrinsic Value: Projected FCF Comparison

For the Packaging & Containers subindustry, PT Yanaprima Hastapersada 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 Yanaprima Hastapersada Tbk Price-to-Projected-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, PT Yanaprima Hastapersada Tbk's Price-to-Projected-FCF distribution charts can be found below:

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


ISX:YPAS
57GF Score
PT Yanaprima Hastapersada Tbk ISX:YPAS
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Yanaprima Hastapersada 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 Yanaprima Hastapersada Tbk's Free Cash Flow(6 year avg) = Rp-182.28.

PT Yanaprima Hastapersada 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)
=(9.5203515959648*-182.284+145656.264*0.8)/668.000
=171.84

* 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 Rp171.84 mean?
PT Yanaprima Hastapersada Tbk (ISX:YPAS) has a Intrinsic Value: Projected FCF of Rp171.84 as of Sep. 09, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Yanaprima Hastapersada Tbk and its competitors. According to the industry distribution chart, PT Yanaprima Hastapersada Tbk ranks #278 out of 298 companies in the Packaging & Containers industry, placing it in the top 93.3%.
Is PT Yanaprima Hastapersada Tbk's Intrinsic Value: Projected FCF too high?
PT Yanaprima Hastapersada Tbk's current Intrinsic Value: Projected FCF is Rp171.84. Based on the distribution chart, PT Yanaprima Hastapersada Tbk ranks #278 out of 298 companies in the Packaging & Containers industry, which is in the bottom quartile relative to peers. Overall, PT Yanaprima Hastapersada Tbk has a GF Score™ of 57/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Yanaprima Hastapersada Tbk's Intrinsic Value: Projected FCF compare to SW and AMCR?
According to the Packaging & Containers industry distribution chart, PT Yanaprima Hastapersada Tbk ranks #278 out of 298 companies for Intrinsic Value: Projected FCF. This places PT Yanaprima Hastapersada Tbk in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.93. 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 Packaging & Containers company?
The median Intrinsic Value: Projected FCF among Packaging & Containers companies is 0.93, based on 298 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 Yanaprima Hastapersada Tbk and its competitors. For the Packaging & Containers industry, the median Intrinsic Value: Projected FCF is 0.93 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Yanaprima Hastapersada Tbk's current Intrinsic Value: Projected FCF is Rp171.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Yanaprima Hastapersada Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Yanaprima Hastapersada Tbk (ISX:YPAS) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp389.05, compared to a current price of Rp1,375.00 — trading 253.4% above its estimated fair value. The current Intrinsic Value: Projected FCF is Rp171.84. PT Yanaprima Hastapersada Tbk's overall GF Score™ is 57/100 with 4 warning signs 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 Yanaprima Hastapersada Tbk (ISX:YPAS), the current Intrinsic Value: Projected FCF is Rp171.84 as of Sep. 09, 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 Yanaprima Hastapersada Tbk (ISX:YPAS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Yanaprima Hastapersada Tbk stock appears to be overvalued. The current stock price of Rp1,375.00 is trading 253.4% above its estimated GF Value™ of Rp389.05. GuruFocus considers PT Yanaprima Hastapersada Tbk to be Significantly Overvalued.

Key valuation signals for ISX:YPAS:

  • Intrinsic Value: Projected FCF: Rp171.84
  • GF Value™: Rp389.05 vs. price of Rp1,375.00 (253.4% above fair value)
  • GF Score™: 57/100 with 4 warning signs

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


PT Yanaprima Hastapersada Tbk Business Description

Address Jalan H.R. Rasuna Said Block X-1, Kav. 1 - 2, Gedung Graha Irama, Lantai 2-E, Kuningan Timur, Jakarta Selatan, Jakarta, IDN, 12950
PT Yanaprima Hastapersada Tbk is engaged in the packaging and containers business sector. The business company operates in segments that include Plastic Sacks, Cement Bags, Roll sheets, Sandwich sheets, and Others. The Plastic Bags segment generates the maximum revenue for the company. The company's product line consists of woven bags, cement bags and paper Bags, block-bottom bags, laminated cloth, tarpaulin, and craft paper. Geographically it exports its products to the African and Asian markets.
57GF Score

Get the complete analysis for ISX:YPAS

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

Rp1,375.00
Price
Rp389.05
GF Value