Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Discount Rate | 8.8% - 7.8% | 8.3% |
| Terminal Revenue Multiple | 2.3x - 2.6x | 2.5x |
| Fair Value | Rp2,134 - Rp2,464 | Rp2,294 |
| Upside | 52.5% - 76.0% | 63.9% |
| Select Revenue and EBITDA Forecast | |||||||||||
| (IDR in millions) | Input Projections | ||||||||||
| Fiscal Years Ending | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Dec-32 | Dec-33 | Dec-34 |
| Revenue | 10,521,651 | 11,819,600 | 11,965,700 | 12,223,000 | 12,047,000 | 12,047,000 | 12,047,000 | 12,047,000 | 12,047,000 | 12,047,000 | 12,047,000 |
| % Growth | -1.7% | 12.3% | 1.2% | 2.2% | -1.4% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | 2,229,852 | 3,064,500 | 3,093,000 | 3,470,500 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 |
| % of Revenue | 21.2% | 25.9% | 25.8% | 28.4% | 29.3% | 29.3% | 29.3% | 29.3% | 29.3% | 29.3% | 29.3% |
| Calculation of Free Cash Flow | |||||||||||
| Projected Unlevered Cash Flow | |||||||||||
| Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Dec-32 | Dec-33 | Dec-34 | ||
| EBITDA | 3,064,500 | 3,093,000 | 3,470,500 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | 3,531,000 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| D&A | (1,235,500) | (634,000) | (716,500) | (624,000) | (802,000) | (802,000) | (802,000) | (802,000) | (802,000) | (802,000) | |
| EBIT | 1,829,000 | 2,459,000 | 2,754,000 | 2,907,000 | 2,729,000 | 2,729,000 | 2,729,000 | 2,729,000 | 2,729,000 | 2,729,000 | |
| Pro forma Taxes | (493,830) | (663,930) | (743,580) | (784,890) | (736,830) | (736,830) | (736,830) | (736,830) | (736,830) | (736,830) | |
| NOPAT | 1,333,605 | 1,335,170 | 1,795,070 | 2,010,420 | 2,122,110 | 1,992,170 | 1,992,170 | 1,992,170 | 1,992,170 | 1,992,170 | 1,992,170 |
| Capital Expenditures | (398,722) | (691,000) | (694,000) | (721,500) | (772,500) | (695,500) | (695,500) | (695,500) | (695,500) | (695,500) | (695,500) |
| NWC Investment | 43,875 | (313,309) | (35,267) | (62,109) | 42,484 | 0 | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 402,996 | 1,235,500 | 634,000 | 716,500 | 624,000 | 802,000 | 802,000 | 802,000 | 802,000 | 802,000 | 802,000 |
| Free Cash Flow | 1,381,754 | 1,566,361 | 1,699,803 | 1,943,311 | 2,016,094 | 2,098,670 | 2,098,670 | 2,098,670 | 2,098,670 | 2,098,670 | 2,098,670 |
| % Growth | 9% | 14% | 4% | 4% | 0% | 0% | 0% | 0% | 0% | ||