Cisarua Mountain Dairy Tbk PT
IDX:CMRY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cisarua Mountain Dairy Tbk PT
IDX:CMRY
|
ID |
|
Cellnex Telecom SA
MAD:CLNX
|
ES |
|
A
|
Alpha Pro Tech Ltd
XBER:APL
|
CA |
|
B
|
Bombardier Inc
OTC:BDRBF
|
CA |
|
U
|
US Bancorp
DUS:UB5
|
US |
|
A
|
AMP Ltd
XBER:AMP
|
AU |
|
Invitation Homes Inc
F:4IV
|
US |
|
N
|
Naturgy Energy Group SA
DUS:GAN
|
ES |
|
Legrand SA
PAR:LR
|
FR |
|
M
|
Maple Leaf Foods Inc
OTC:MLFNF
|
CA |
|
E
|
eHealth Inc
XBER:M5V
|
US |
|
Smart Parking Ltd
ASX:SPZ
|
AU |
|
Breville Group Ltd
F:HDE
|
AU |
|
Vidrala SA
OTC:VDRFF
|
ES |
|
S
|
South32 Ltd
F:32Z
|
AU |
|
F
|
Fuerte Metals Corp
OTC:FUEMF
|
CA |
|
H
|
Heidelberg Materials AG
MIL:1HEI
|
DE |
|
Brookfield Wealth Solutions Ltd
TSX:BNT
|
BM |
|
Textron Inc
NYSE:TXT
|
US |
|
Rockwool A/S
CSE:ROCK A
|
DK |
|
Aston Martin Lagonda Global Holdings PLC
F:A5SA
|
UK |
|
Cryoport Inc
F:CKX
|
US |
|
N
|
Nephros Inc
F:NPJP
|
US |
|
Frontier Services Group Ltd
HKEX:500
|
HK |
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
Switching the operating model will discard any changes made to the current valuation.
DCF Model
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
DCF Capital Structure
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 Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one CMRY stock?
Estimated DCF Value of one
CMRY
stock is
hidden
IDR.
Compared to the current market price of 4 570 IDR, the stock is
hidden
.
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, Cisarua Mountain Dairy 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
hidden
.
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 hidden per share.
