
Agung Podomoro Land Tbk PT
IDX:APLN

Intrinsic Value
The intrinsic value of one
APLN
stock under the Base Case scenario is
517.55
IDR.
Compared to the current market price of 95 IDR,
Agung Podomoro Land Tbk PT
is
Undervalued by 82%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Agung Podomoro Land Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Agung Podomoro Land Tbk PT
Balance Sheet Decomposition
Agung Podomoro Land Tbk PT
Current Assets | 10.9T |
Cash & Short-Term Investments | 983.8B |
Receivables | 687.7B |
Other Current Assets | 9.2T |
Non-Current Assets | 15.3T |
Long-Term Investments | 7.7T |
PP&E | 2.6T |
Intangibles | 30.3B |
Other Non-Current Assets | 4.9T |
Free Cash Flow Analysis
Agung Podomoro Land Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Agung Podomoro Land Tbk PT
Revenue
|
5.6T
IDR
|
Cost of Revenue
|
-3.1T
IDR
|
Gross Profit
|
2.4T
IDR
|
Operating Expenses
|
-1T
IDR
|
Operating Income
|
1.4T
IDR
|
Other Expenses
|
-771.7B
IDR
|
Net Income
|
633.9B
IDR
|
APLN Profitability Score
Profitability Due Diligence
Agung Podomoro Land Tbk PT's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Agung Podomoro Land Tbk PT's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
APLN Solvency Score
Solvency Due Diligence
Agung Podomoro Land Tbk PT's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Agung Podomoro Land Tbk PT's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
APLN Price Targets Summary
Agung Podomoro Land Tbk PT
Dividends
Current shareholder yield for APLN 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
APLN
stock under the Base Case scenario is
517.55
IDR.
Compared to the current market price of 95 IDR,
Agung Podomoro Land Tbk PT
is
Undervalued by 82%.