Krakatau Steel (Persero) Tbk PT
IDX:KRAS
Intrinsic Value
The intrinsic value of one KRAS stock under the Base Case scenario is 354.49 IDR. Compared to the current market price of 121 IDR, Krakatau Steel (Persero) Tbk PT is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Krakatau Steel (Persero) Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Krakatau Steel (Persero) Tbk PT
Balance Sheet Decomposition
Krakatau Steel (Persero) Tbk PT
Current Assets | 574.2m |
Cash & Short-Term Investments | 71.5m |
Receivables | 165.2m |
Other Current Assets | 337.6m |
Non-Current Assets | 2.2B |
Long-Term Investments | 673.7m |
PP&E | 1.4B |
Intangibles | 1.3m |
Other Non-Current Assets | 100.2m |
Free Cash Flow Analysis
Krakatau Steel (Persero) Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Krakatau Steel (Persero) Tbk PT
Revenue
|
848.1m
USD
|
Cost of Revenue
|
-777.7m
USD
|
Gross Profit
|
70.4m
USD
|
Operating Expenses
|
-106.9m
USD
|
Operating Income
|
-36.5m
USD
|
Other Expenses
|
-217.6m
USD
|
Net Income
|
-254m
USD
|
KRAS Profitability Score
Profitability Due Diligence
Krakatau Steel (Persero) Tbk PT's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Krakatau Steel (Persero) Tbk PT's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
KRAS Solvency Score
Solvency Due Diligence
Krakatau Steel (Persero) Tbk PT's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Krakatau Steel (Persero) Tbk PT's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KRAS Price Targets Summary
Krakatau Steel (Persero) Tbk PT
Dividends
Current shareholder yield for KRAS 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 KRAS stock under the Base Case scenario is 354.49 IDR.
Compared to the current market price of 121 IDR, Krakatau Steel (Persero) Tbk PT is Undervalued by 66%.