Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
CYBR PT ITSEC Asia Tbk

PT ITSEC Asia Tbk
IDX:CYBR

Watchlist Manager
PT ITSEC Asia Tbk Logo
PT ITSEC Asia Tbk
IDX:CYBR
Watchlist
Price: 346 IDR -0.57% Market Closed
Market Cap: Rp4.7T
Write Note Create Alert

DCF Value

The DCF Value for PT ITSEC Asia Tbk (CYBR) under the Base Case is IDR. Compared with the current market price of 346 IDR, the stock appears .

Key assumptions
CYBR DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 17.3%
Net Margin -29.3%6.7%
Cash Flow Conversion 109%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 11.7%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue CYBR Research

Summary
CYBR intrinsic value, competitors valuation, and company profile.
DCF Valuation
CYBR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CYBR stock valuation using valuation multiples.
Wall St Estimates
CYBR price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CYBR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate