
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO

Intrinsic Value
The intrinsic value of one
GOTO
stock under the Base Case scenario is
29.39
IDR.
Compared to the current market price of 80 IDR,
GoTo Gojek Tokopedia PT Tbk
is
Overvalued by 63%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
GoTo Gojek Tokopedia PT Tbk
Fundamental Analysis


Revenue & Expenses Breakdown
GoTo Gojek Tokopedia PT Tbk
Balance Sheet Decomposition
GoTo Gojek Tokopedia PT Tbk
Current Assets | 26.3T |
Cash & Short-Term Investments | 20.9T |
Receivables | 3.5T |
Other Current Assets | 2T |
Non-Current Assets | 16.9T |
Long-Term Investments | 13.9T |
PP&E | 457B |
Intangibles | 1.8T |
Other Non-Current Assets | 714.3B |
Free Cash Flow Analysis
GoTo Gojek Tokopedia PT Tbk
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
GoTo Gojek Tokopedia PT Tbk
Revenue
|
15.9T
IDR
|
Cost of Revenue
|
-7.4T
IDR
|
Gross Profit
|
8.5T
IDR
|
Operating Expenses
|
-10.7T
IDR
|
Operating Income
|
-2.2T
IDR
|
Other Expenses
|
-2.9T
IDR
|
Net Income
|
-5.2T
IDR
|
GOTO Profitability Score
Profitability Due Diligence
GoTo Gojek Tokopedia PT Tbk's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
GoTo Gojek Tokopedia PT Tbk's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
GOTO Solvency Score
Solvency Due Diligence
GoTo Gojek Tokopedia PT Tbk's solvency score is 79/100. The higher the solvency score, the more solvent the company is.

Score
GoTo Gojek Tokopedia PT Tbk's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GOTO Price Targets Summary
GoTo Gojek Tokopedia PT Tbk
According to Wall Street analysts, the average 1-year price target for
GOTO
is 101.9 IDR
with a low forecast of 68.68 IDR and a high forecast of 157.5 IDR.
Dividends
Current shareholder yield for GOTO 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
GOTO
stock under the Base Case scenario is
29.39
IDR.
Compared to the current market price of 80 IDR,
GoTo Gojek Tokopedia PT Tbk
is
Overvalued by 63%.