LINK Intrinsic Valuation and Fundamental Analysis - Link Net Tbk PT - Alpha Spread

Link Net Tbk PT
IDX:LINK

Watchlist Manager
Link Net Tbk PT Logo
Link Net Tbk PT
IDX:LINK
Watchlist
Price: 1 990 IDR -7.01% Market Closed
Market Cap: 5.5T IDR
Have any thoughts about
Link Net Tbk PT?
Write Note

Intrinsic Value

The intrinsic value of one LINK stock under the Base Case scenario is 2 460.74 IDR. Compared to the current market price of 1 990 IDR, Link Net Tbk PT is Undervalued by 19%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

LINK Intrinsic Value
2 460.74 IDR
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Link Net Tbk PT

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling LINK based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about LINK?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Link Net Tbk PT

Provide an overview of the primary business activities
of Link Net Tbk PT.

What unique competitive advantages
does Link Net Tbk PT hold over its rivals?

What risks and challenges
does Link Net Tbk PT face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Link Net Tbk PT.

Provide P/S
for Link Net Tbk PT.

Provide P/E
for Link Net Tbk PT.

Provide P/OCF
for Link Net Tbk PT.

Provide P/FCFE
for Link Net Tbk PT.

Provide P/B
for Link Net Tbk PT.

Provide EV/S
for Link Net Tbk PT.

Provide EV/GP
for Link Net Tbk PT.

Provide EV/EBITDA
for Link Net Tbk PT.

Provide EV/EBIT
for Link Net Tbk PT.

Provide EV/OCF
for Link Net Tbk PT.

Provide EV/FCFF
for Link Net Tbk PT.

Provide EV/IC
for Link Net Tbk PT.

Show me price targets
for Link Net Tbk PT made by professional analysts.

What are the Revenue projections
for Link Net Tbk PT?

How accurate were the past Revenue estimates
for Link Net Tbk PT?

What are the Net Income projections
for Link Net Tbk PT?

How accurate were the past Net Income estimates
for Link Net Tbk PT?

What are the EPS projections
for Link Net Tbk PT?

How accurate were the past EPS estimates
for Link Net Tbk PT?

What are the EBIT projections
for Link Net Tbk PT?

How accurate were the past EBIT estimates
for Link Net Tbk PT?

Compare the revenue forecasts
for Link Net Tbk PT with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Link Net Tbk PT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Link Net Tbk PT against its competitors.

Analyze the profit margins
(gross, operating, and net) of Link Net Tbk PT compared to its peers.

Compare the P/E ratios
of Link Net Tbk PT against its peers.

Discuss the investment returns and shareholder value creation
comparing Link Net Tbk PT with its peers.

Analyze the financial leverage
of Link Net Tbk PT compared to its main competitors.

Show all profitability ratios
for Link Net Tbk PT.

Provide ROE
for Link Net Tbk PT.

Provide ROA
for Link Net Tbk PT.

Provide ROIC
for Link Net Tbk PT.

Provide ROCE
for Link Net Tbk PT.

Provide Gross Margin
for Link Net Tbk PT.

Provide Operating Margin
for Link Net Tbk PT.

Provide Net Margin
for Link Net Tbk PT.

Provide FCF Margin
for Link Net Tbk PT.

Show all solvency ratios
for Link Net Tbk PT.

Provide D/E Ratio
for Link Net Tbk PT.

Provide D/A Ratio
for Link Net Tbk PT.

Provide Interest Coverage Ratio
for Link Net Tbk PT.

Provide Altman Z-Score Ratio
for Link Net Tbk PT.

Provide Quick Ratio
for Link Net Tbk PT.

Provide Current Ratio
for Link Net Tbk PT.

Provide Cash Ratio
for Link Net Tbk PT.

What is the historical Revenue growth
over the last 5 years for Link Net Tbk PT?

What is the historical Net Income growth
over the last 5 years for Link Net Tbk PT?

What is the current Free Cash Flow
of Link Net Tbk PT?

Discuss the annual earnings per share (EPS)
trend over the past five years for Link Net Tbk PT.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Link Net Tbk PT

Current Assets 923B
Cash & Short-Term Investments 287.8B
Receivables 406.8B
Other Current Assets 228.5B
Non-Current Assets 12.5T
PP&E 11.9T
Intangibles 133.1B
Other Non-Current Assets 393B
Current Liabilities 4T
Accounts Payable 970B
Accrued Liabilities 321.9B
Short-Term Debt 2.1T
Other Current Liabilities 607.5B
Non-Current Liabilities 5.4T
Long-Term Debt 5.3T
Other Non-Current Liabilities 78.7B
Efficiency

Earnings Waterfall
Link Net Tbk PT

Revenue
3.8T IDR
Operating Expenses
-3.9T IDR
Operating Income
-115.6B IDR
Other Expenses
-571.2B IDR
Net Income
-686.8B IDR

Free Cash Flow Analysis
Link Net Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

LINK Profitability Score
Profitability Due Diligence

Link Net Tbk PT's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

Negative Operating Income
Negative 3-Years Revenue Growth
Negative 1-Year Revenue Growth
Positive 3-Year Average ROIC
34/100
Profitability
Score

Link Net Tbk PT's profitability score is 34/100. The higher the profitability score, the more profitable the company is.

LINK Solvency Score
Solvency Due Diligence

Link Net Tbk PT's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
30/100
Solvency
Score

Link Net Tbk PT's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LINK Price Targets Summary
Link Net Tbk PT

Wall Street analysts forecast LINK stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for LINK is 5 200 IDR .

Lowest
Price Target
Not Available
Average
Price Target
5 200 IDR
161% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for LINK?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for LINK 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?

Shareholder Yield
Want to learn more about LINK dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

LINK Price
Link Net Tbk PT

1M 1M
+26%
6M 6M
+84%
1Y 1Y
+13%
3Y 3Y
-50%
5Y 5Y
-41%
10Y 10Y
-62%
Annual Price Range
1 990
52w Low
840
52w High
2 260
Price Metrics
Average Annual Return 0.35%
Standard Deviation of Annual Returns 46.96%
Max Drawdown -81%
Shares Statistics
Market Capitalization 5.5T IDR
Shares Outstanding 2 751 581 000
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Link Net Tbk PT Logo
Link Net Tbk PT

Country

Indonesia

Industry

Telecommunication

Market Cap

5.5T IDR

Dividend Yield

0%

Description

PT Link Net Tbk engages in the provision of telecommunication services. The company is headquartered in Jakarta, Dki Jakarta and currently employs 883 full-time employees. The company went IPO on 2014-06-02. The firm provides pay television (TV) services, highspeed broadband connections, and data communications under the First Media brand. The Company’s brands include FastNet, HomeCable, FirstMediaX (FMX) and First+ (OTT Collaboration). FastNet is the Company's business unit that provides Internet services through hybrid fiber coaxial (HFC) and fiber to the home (FTTH). The firm markets its Cable TV services under the HomeCable brand. In the cable TV offering, the Company provides various channels that consists of channels with standard definition (SD), high definition (HD), and 4K quality. FMX is offering over-the-top (OTT) services. FMX also supports video-on-demand and catch-up TV. First+ package service provides access to various OTT platforms. Link Net serving the residential and enterprise markets across Greater Jakarta, Greater Surabaya and Bandung.

Contact

DKI JAKARTA
Jakarta
Centennial Tower 26th Floor, Unit D. Jl. Jendral Gatot Subroto Kav. 24-25
+62215278811
www.linknet.co.id

IPO

2014-06-02

Employees

883

Officers

See Also

Discover More
What is the Intrinsic Value of one LINK stock?

The intrinsic value of one LINK stock under the Base Case scenario is 2 460.74 IDR.

Is LINK stock undervalued or overvalued?

Compared to the current market price of 1 990 IDR, Link Net Tbk PT is Undervalued by 19%.

Back to Top