Abstract :

 The emergence of Covid-19 in Indonesia caused an economic decline in 2019-2020. This also has an impact on the capital market in Indonesia, which is shown by the decline in the Composite Stock Price Index (IHSG) which was seen at the beginning of 2020 at the level of 6,300 and decreased to 3,900 in March 2020. However, the number of investors in Indonesia has increased every year, the same as the increase number of companies that have conducted an initial public offering (IPO) and listed their shares on the Indonesian Stock Exchange (BEI). One of the companies conducting an initial public offering is PT Widodo Makmur Perkasa Tbl. (WMPP) in 2021. This company has the potential to continue to grow knowing that Indonesia’s population is expected to continue to grow at a growth rate of 1.25 percent per year, and the Indonesian economy will grow by 5.31 percent in 2022, exceeding the growth rate in 2021 it is 3.70 percent, and is expected to continue to increase every year. In addition, the urban population in Indonesia is expected to reach 66.6% in 2035 and 70% in 2045. This study aims to find out whether WMPP companies are valued too low or too high using the DCF and Relative Valuation methods. Apart from that, this research also carried out external and internal analysis to see the company’s potential. The method used to analyze external conditions in company analysis is PESTEL and the author uses VRIO analysis to determine internal conditions.

The findings of the study reveal that this company’s industrial sector is attractive to investors because this industry has a significant contribution to the development of Indonesia’s GDP; this can be a trigger for the Government of Indonesia to continue to support this sector. Apart from that, increasing people’s income and the company’s concern for the environment can be an attraction for investors. However, the only problem is disease outbreaks in cows and chickens which can trigger a decline in income.

Based on the result of the VRIO analysis, this company has sustainable competitive advantages such as a large number of assets with quite a lot of production capacity.  This company also has a vertical integration business and diverse products & business units.

The result of the WMPP company valuation based on relative valuation show that the WMPP company has a lower PER, PBV and EV to EBITDA than those of the average of similar companies or can be said to be undervalued. However, the WMPP company’s EV to Sales is higher than that of the average of similar companies, indicating that the stock is overvalued. Furthermore, based on the Discounted Cash Flow (DCF) result, the intrinsic value of this company is IDR -55, but the share price is IDR 50. This shows that WMPP is overvalued.

---

Keywords :

DCF Valuation, Relative valuation, Valuation

---

References :

1. Stephen B. Smith, Takafumi Gotoh, & Greenwood, P. L. (2018). Current situation and future prospects for global beef production: overview of special issue. Asian-Australas J Anim Sci, 927-932.
2. Sekuritas Sinarmas. (2022, July 19). Widodo Makmur Perkasa (WMPP) Simpan Dana IPO Sebesar Rp149,22 Miliar. Retrieved from www.sinarmassekuritas.co.id: https://www.sinarmassekuritas.co.id/widodo-makmur-perkasa-wmpp-simpan-dana-ipo-sebesar-rp149-22-miliar
3. Damodaran, A. (2012). Investment Valuation: Tools and Techniques for Determining the Value of Any Asset, 3rd Edition. John Wiley & Sons.
4. Dang, K. L. (2018). Feasibility of The Cloth Coffee. Lahti University of Applied Sciences.
5. Gurel, E. (2017). SWOT ANALYSIS: A THEORETICAL REVIEW. The Journal of International Social Research, 994-1006.
6. Nur Yudiono, W. I. (2019). VRIO Analysis to Measure E-Business Readiness in the Automotive Industry. Malang: University of Brawijaya.
7. Damodaran, A. (2006). Damodaran on Valuation: Security Analysis for Investment and Corporate Finance, 2nd Edition. John Wiley & Sons.
8. Badruzaman, J. (2020). The Influence of Return on Equity and Price Earnings. Test engineering & management, 13057-13061.
9. Akbar, J. S. (2021). The Effect of Return on Asset and Return on Equity on Price to Book Value on Banking Companies Listed on The Indonesia Stock Exchange. International Journal of Economics, Business and Accounting Research (IJEBAR), 9-20.
10. Ashok Panigrahi, K. V. (2021). Application of discounted cash flow model valuation: The case of Exide industries. Journal of Management Research and Analysis, 170-179.
11. Direktorat Jenderal Pertenakan dan Kesehatan. (2024, May 21). Kementan Bersama Sekretariat Kabinet Laksanakan Monev Tingkatkan Produksi Daging. Retrieved from ditjenpkh.pertanian.go.id: https://ditjenpkh.pertanian.go.id/berita/1863-kementan-bersama-sekretariat-kabinet-laksanakan-monev-tingkatkan-produksi-daging
12. 2024. Perkembangan Indeks Harga Konsumen Januari 2024. Badan Pusat Statistik Indonesia. https://www.bps.go.id/id/pressrelease/2024/02/01/2300/inflasi-year-on-year–y-on-y–pada-januari-2024-sebesar-2-57-persen–inflasi-provinsi-tertinggi-terjadi-di-provinsi-papua-tengah-sebesar-4-76-persen-dan-inflasi-kabupaten-kota-tertinggi-terjadi-di-kab-toli-toli-sebesar-6-76-persen-.html
13. Bank Indonesia. (2024, May 2). Inflasi April 2024 Terjaga. Retrieved from www.bi.go.id: https://www.bi.go.id/id/publikasi/ruang-media/news-release/Pages/sp_269024.aspx
14. 2024. Indonesia’s GDP Growth in Q1-2024. Badan Pusat Statistik Indonesia. https://www.bps.go.id/en/pressrelease/2024/05/06/2380/indonesia-s-gdp-growth-in-q1-2024-was-5-11-percent–y-on-y–and-indonesia-s-gdp-growth-in-q1-2024-was–0-83-percent–q-to-q–.html
15. 2023. Peternakan dalam Angka 2023 volume 8 2023 ISSN: 2714-8416. Badan Pusat Statistik Indonesia. https://www.bps.go.id/id/publication/2023/12/22/5927b06e1dcde219f76cec59/peternakan-dalam-angka-2023.html
16. 2023. Peternakan dalam Angka 2023 volume 8 2023 ISSN: 2714-8416. Badan Pusat Statistik Indonesia. https://www.bps.go.id/id/publication/2023/12/22/5927b06e1dcde219f76cec59/peternakan-dalam-angka-2023.html
17. World Resource Institute. (2024). 7 Opportunities to Reduce Emissions from Beef Production. Retrieved from www.wri.org: https://www.wri.org/insights/opportunities-reduce-emissions-beef-production
18. Damodaran, A. (2012). Investment Valuation: Tools and Techniques for Determining the Value of Any Asset, 3rd Edition. John Wiley & Sons.