
Ace Hardware Indonesia Tbk PT
IDX:ACES

Intrinsic Value
The intrinsic value of one
ACES
stock under the Base Case scenario is
825.14
IDR.
Compared to the current market price of 520 IDR,
Ace Hardware Indonesia Tbk PT
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ace Hardware Indonesia Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Ace Hardware Indonesia Tbk PT
Balance Sheet Decomposition
Ace Hardware Indonesia Tbk PT
Current Assets | 6.1T |
Cash & Short-Term Investments | 1.8T |
Receivables | 136.5B |
Other Current Assets | 4.1T |
Non-Current Assets | 2.3T |
Long-Term Investments | 298.5B |
PP&E | 1.7T |
Intangibles | 2.6B |
Other Non-Current Assets | 286.3B |
Free Cash Flow Analysis
Ace Hardware Indonesia Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Ace Hardware Indonesia Tbk PT
Revenue
|
8.7T
IDR
|
Cost of Revenue
|
-4.5T
IDR
|
Gross Profit
|
4.2T
IDR
|
Operating Expenses
|
-3.1T
IDR
|
Operating Income
|
1.1T
IDR
|
Other Expenses
|
-270.7B
IDR
|
Net Income
|
828.8B
IDR
|
ACES Profitability Score
Profitability Due Diligence
Ace Hardware Indonesia Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Ace Hardware Indonesia Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
ACES Solvency Score
Solvency Due Diligence
Ace Hardware Indonesia Tbk PT's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Ace Hardware Indonesia Tbk PT's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ACES Price Targets Summary
Ace Hardware Indonesia Tbk PT
According to Wall Street analysts, the average 1-year price target for
ACES
is 744.68 IDR
with a low forecast of 479.75 IDR and a high forecast of 1 165.5 IDR.
Dividends
Current shareholder yield for ACES 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
ACES
stock under the Base Case scenario is
825.14
IDR.
Compared to the current market price of 520 IDR,
Ace Hardware Indonesia Tbk PT
is
Undervalued by 37%.