PT Mayora Indah Tbk Stock Forecast for 2023 - 2025 - 2030

Updated on 04/25/2024

Stock Rating
16
Price Target
Rp3.00k
Consensus
Outperform
Upside
29.31%
Analysts
4
Stock Rating
16
Upside
29.31%
Analysts
4
Price Target
Rp3.00k

PT Mayora Indah Tbk Stock Forecast and Price Target

The average price target for PT Mayora Indah Tbk's stock lately set by several renowned analysts is Rp3000.00, which would result in a potential upside of approximately 29.31% if it reaches this mark by December 31, 2024. This estimation is based on a high estimate of Rp3800.00 and a low estimate of Rp2500.00. If you're thinking of investing in MYOR stock, it's critical to check out its competitors as well.

Rp3.00k

29.31% Upside

Outperform
Outperform

PT Mayora Indah Tbk Fair Value Forecast for 2023 - 2025 - 2030

PT Mayora Indah Tbk's Price has decreased In the last four years, from Rp2667.08 to Rp0.00 – a 100.00% drop. Next year, analysts are expecting Fair Value to reach Rp4026.13 – an increase of 100.00%. Over the next seven years, the forecast is for Fair Value to grow by 100.00%.

2024 Fair Value Forecast
Rp4.03k
2025 Fair Value Forecast
Rp4.57k
2026 Fair Value Forecast
Rp4.83k
2027 Fair Value Forecast
Rp2.94k
2028 Fair Value Forecast
Rp3.40k
2029 Fair Value Forecast
Rp3.91k
2030 Fair Value Forecast
Rp4.40k

PT Mayora Indah Tbk Revenue Forecast for 2023 - 2025 - 2030

In the last two years, PT Mayora Indah Tbk's Revenue has grown from Rp24.48T to Rp30.67T – a 25.30% increase. Next year, analysts are expecting Revenue to reach Rp36.38T – an increase of 18.61%. Over the next seven years, the forecast is for Revenue to grow by 18.47%.

2024 Rev Forecast
Rp36375.70B
2025 Rev Forecast
Rp40113.30B
2026 Rev Forecast
Rp35563.12B
2027 Rev Forecast
Rp34114.51B
2028 Rev Forecast
Rp34992.39B
2029 Rev Forecast
Rp36687.19B
2030 Rev Forecast
Rp36335.00B

PT Mayora Indah Tbk Dividend per Share Forecast for 2023 - 2025 - 2030

In the last two years, PT Mayora Indah Tbk's Dividend per Share has seen a drop from Rp52.00 to Rp35.00 – a 32.69% decrease. For next year, analysts predict Dividend per Share of Rp47.58, which would mean an increase of 35.94%. Over the next seven years, experts predict that PT Mayora Indah Tbk's Dividend per Share will grow at a rate of 59.84%.

2024 DPS Forecast
Rp47.58
2025 DPS Forecast
Rp53.24
2026 DPS Forecast
Rp62.98
2027 DPS Forecast
Rp51.95
2028 DPS Forecast
Rp51.11
2029 DPS Forecast
Rp52.37
2030 DPS Forecast
Rp55.94

PT Mayora Indah Tbk Free Cash Flow Forecast for 2023 - 2025 - 2030

2024 FCF Forecast
Rp2069.87B
2025 FCF Forecast
Rp2373.75B
2026 FCF Forecast
Rp977.00B
2027 FCF Forecast
Rp1866.46B
2028 FCF Forecast
Rp2379.80B
2029 FCF Forecast
Rp2964.75B
2030 FCF Forecast
Rp2085.70B

PT Mayora Indah Tbk EBITDA Forecast for 2023 - 2025 - 2030

In the last two years, PT Mayora Indah Tbk's EBITDA has fallen from Rp3.56T to Rp3.28T – a 7.93% decrease. In the next year, analysts believe that EBITDA will reach Rp5.27T – an increase of 60.60%. For the next eight years, the forecast is for EBITDA to grow by 81.42%.

2024 EBITDA Forecast
Rp5268.95B
2025 EBITDA Forecast
Rp5866.91B
2025 EBITDA Forecast
Rp5866.91B
2026 EBITDA Forecast
Rp6133.97B
2027 EBITDA Forecast
Rp5836.68B
2028 EBITDA Forecast
Rp5851.08B
2029 EBITDA Forecast
Rp5860.63B
2030 EBITDA Forecast
Rp5952.06B

PT Mayora Indah Tbk EBIT Forecast for 2023 - 2025 - 2030

In the last two years, PT Mayora Indah Tbk's EBIT has decreased from Rp2.83T to Rp2.43T – a 14.05% drop. In the next year, analysts believe that EBIT will reach Rp4.27T – an increase of 75.49%. For the next eight years, experts predict that PT Mayora Indah Tbk's EBIT will grow at a rate of 125.06%.

2024 EBIT Forecast
Rp4269.78B
2025 EBIT Forecast
Rp4767.50B
2025 EBIT Forecast
Rp4767.50B
2026 EBIT Forecast
Rp4461.00B
2027 EBIT Forecast
Rp4726.00B
2028 EBIT Forecast
Rp4985.00B
2029 EBIT Forecast
Rp5236.00B
2030 EBIT Forecast
Rp5476.00B

PT Mayora Indah Tbk EPS Price Prediction Forecast for 2023 - 2025 - 2030

PT Mayora Indah Tbk's EPS has decreased In the last four years, from Rp92.00 to Rp0.00 – a 100.00% drop. Next year, analysts are expecting EPS to reach Rp138.88 – an increase of 100.00%. Over the next seven years, the forecast is for EPS to grow by 100.00%.

2024 EPS Forecast
Rp138.88
2025 EPS Forecast
Rp157.65
2026 EPS Forecast
Rp166.53
2027 EPS Forecast
Rp101.45
2028 EPS Forecast
Rp117.31
2029 EPS Forecast
Rp135.03
2030 EPS Forecast
Rp151.91