
Indointernet Tbk PT
IDX:EDGE

Intrinsic Value
The intrinsic value of one
EDGE
stock under the Base Case scenario is
2 035.48
IDR.
Compared to the current market price of 3 780 IDR,
Indointernet Tbk PT
is
Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indointernet Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Indointernet Tbk PT
Balance Sheet Decomposition
Indointernet Tbk PT
Current Assets | 517.2B |
Cash & Short-Term Investments | 172.5B |
Receivables | 181.5B |
Other Current Assets | 163.2B |
Non-Current Assets | 2.6T |
PP&E | 2.5T |
Other Non-Current Assets | 75.8B |
Free Cash Flow Analysis
Indointernet Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Indointernet Tbk PT
Revenue
|
1T
IDR
|
Cost of Revenue
|
-579.2B
IDR
|
Gross Profit
|
442.5B
IDR
|
Operating Expenses
|
-108B
IDR
|
Operating Income
|
334.5B
IDR
|
Other Expenses
|
-84.1B
IDR
|
Net Income
|
250.4B
IDR
|
EDGE Profitability Score
Profitability Due Diligence
Indointernet Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Indointernet Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
EDGE Solvency Score
Solvency Due Diligence
Indointernet Tbk PT's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Indointernet Tbk PT's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EDGE Price Targets Summary
Indointernet Tbk PT
Dividends
Current shareholder yield for EDGE is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
EDGE
stock under the Base Case scenario is
2 035.48
IDR.
Compared to the current market price of 3 780 IDR,
Indointernet Tbk PT
is
Overvalued by 46%.