Rukun Raharja Tbk PT
IDX:RAJA

Watchlist Manager
Rukun Raharja Tbk PT Logo
Rukun Raharja Tbk PT
IDX:RAJA
Watchlist
Price: 2 360 IDR 4.89% Market Closed
Market Cap: 10T IDR
Have any thoughts about
Rukun Raharja Tbk PT?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 23, 2024.

Estimated DCF Value of one RAJA stock is 3 017.31 IDR. Compared to the current market price of 2 360 IDR, the stock is Undervalued by 22%.

RAJA DCF Value
Base Case
3 017.31 IDR
Undervaluation 22%
DCF Value
Price
Worst Case
Base Case
Best Case
3 017.31
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 3 017.31 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 263.6m USD. The present value of the terminal value is 631.5m USD. The total present value equals 895.1m USD.
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 895.1m USD
+ Cash & Equivalents 28.4m USD
+ Investments 5.9m USD
Firm Value 929.3m USD
- Debt 99.7m USD
- Minority Interest 24.9m USD
Equity Value 804.7m USD
/ Shares Outstanding 4.2B
Value per Share 0.19 USD
USD / IDR Exchange Rate 15 848.89
RAJA DCF Value 3 017.31 IDR
Undervalued by 22%

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
349.3m 819.8m
Operating Income
48.7m 125.6m
FCFF
44.8m 101.9m

See Also

Discover More

What is the DCF value of one RAJA stock?

Estimated DCF Value of one RAJA stock is 3 017.31 IDR. Compared to the current market price of 2 360 IDR, the stock is Undervalued by 22%.

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, Rukun Raharja 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 895.1m USD.

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 3 017.31 IDR per share.

Back to Top
//