Indonesian Tobacco Tbk PT
IDX:ITIC

Watchlist Manager
Indonesian Tobacco Tbk PT Logo
Indonesian Tobacco Tbk PT
IDX:ITIC
Watchlist
Price: 264 IDR 1.54% Market Closed
Market Cap: 248.4B IDR
Have any thoughts about
Indonesian Tobacco Tbk PT?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 13, 2024.

Estimated DCF Value of one ITIC stock is 349.77 IDR. Compared to the current market price of 264 IDR, the stock is Undervalued by 25%.

ITIC DCF Value
Base Case
349.77 IDR
Undervaluation 25%
DCF Value
Price
Worst Case
Base Case
Best Case
349.77
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 349.77 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 100.9B IDR. The present value of the terminal value is 228.1B IDR. The total present value equals 329B 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 329B IDR
Equity Value 329B IDR
/ Shares Outstanding 940.7m
ITIC DCF Value 349.77 IDR
Undervalued by 25%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
329B IDR
/
Number of Shares
940.7m
=
DCF Value
349.77 IDR

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
338.5B 445.6B
Net Income
20.4B 36.2B

See Also

Discover More

What is the DCF value of one ITIC stock?

Estimated DCF Value of one ITIC stock is 349.77 IDR. Compared to the current market price of 264 IDR, the stock is Undervalued by 25%.

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, Indonesian Tobacco Tbk PT's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 329B 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 349.77 IDR per share.

Back to Top
//