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 EBITDA Multiple | 3.4x - 5.4x | 4.4x |
| Fair Value | Rp11,466 - Rp13,522 | Rp12,473 |
| Upside | 20.1% - 41.6% | 30.6% |
| Select Revenue and EBITDA Forecast | ||||||
| (USD in millions) | Input Projections | |||||
| Fiscal Years Ending | Dec-24 | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 |
| Revenue | 345 | 345 | 345 | 345 | 345 | 345 |
| % Growth | 1.6% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| EBITDA | 26 | 31 | 31 | 31 | 31 | 31 |
| % of Revenue | 7.4% | 8.9% | 8.9% | 8.9% | 8.9% | 8.9% |
| Calculation of Free Cash Flow | ||||||
| Projected Unlevered Cash Flow | ||||||
| (USD in millions) | Dec-25 | Dec-26 | Dec-27 | Dec-28 | Dec-29 | |
| EBITDA | 31 | 31 | 31 | 31 | 31 | |
| Other Income / (Exp) | 0 | 0 | 0 | 0 | 0 | |
| D&A | (2) | (2) | (2) | (2) | (2) | |
| EBIT | 29 | 29 | 29 | 29 | 29 | |
| Pro forma Taxes | (7) | (7) | (7) | (7) | (7) | |
| NOPAT | 18 | 22 | 22 | 22 | 22 | 22 |
| Capital Expenditures | (3) | (3) | (3) | (3) | (3) | (3) |
| NWC Investment | (2) | 0 | 0 | 0 | 0 | 0 |
| (+) D&A | 2 | 2 | 2 | 2 | 2 | 2 |
| Free Cash Flow | 14 | 21 | 21 | 21 | 21 | 21 |
| % Growth | 46% | -2% | 0% | 0% | 0% | |