PT Sentul City Tbk
IDX:BKSL

Watchlist Manager
PT Sentul City Tbk Logo
PT Sentul City Tbk
IDX:BKSL
Watchlist
Price: 57 IDR 3.64% Market Closed
Market Cap: 9.6T IDR
Have any thoughts about
PT Sentul City Tbk?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 22, 2024.

Estimated DCF Value of one BKSL stock is 125.91 IDR. Compared to the current market price of 57 IDR, the stock is Undervalued by 55%.

BKSL DCF Value
Base Case
125.91 IDR
Undervaluation 55%
DCF Value
Price
Worst Case
Base Case
Best Case
125.91
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 125.91 IDR

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 1.2T IDR. The present value of the terminal value is 6.6T IDR. The total present value equals 7.8T IDR.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 7.8T IDR
+ Cash & Equivalents 416.4B IDR
+ Investments 15.8T IDR
Firm Value 24T IDR
- Debt 2.1T IDR
- Minority Interest 753.4B IDR
Equity Value 21.1T IDR
/ Shares Outstanding 167.7B
BKSL DCF Value 125.91 IDR
Undervalued by 55%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
1.8T 6T
Operating Income
441.2B 1.6T
FCFF
10.5B 1.1T

See Also

Discover More

What is the DCF value of one BKSL stock?

Estimated DCF Value of one BKSL stock is 125.91 IDR. Compared to the current market price of 57 IDR, the stock is Undervalued by 55%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, PT Sentul City Tbk's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 7.8T IDR.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 125.91 IDR per share.

Back to Top
//