E

Era Media Sejahtera Tbk PT
IDX:DOOH

Watchlist Manager
Era Media Sejahtera Tbk PT
IDX:DOOH
Watchlist
Price: 98 IDR Market Closed
Market Cap: 758.4B IDR

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jun 15, 2025.

Estimated DCF Value of one DOOH stock is 73.79 IDR. Compared to the current market price of 98 IDR, the stock is Overvalued by 25%.

DOOH DCF Value
Base Case
73.79 IDR
Overvaluation 25%
DCF Value
Price
E
Worst Case
Base Case
Best Case
DCF Value: 73.79 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 93.3B IDR. The present value of the terminal value is 456.4B IDR. The total present value equals 549.6B IDR.
Forecast Period
Years
Discount Rate
%
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 549.6B IDR
+ Cash & Equivalents 21.5B IDR
Firm Value 571.1B IDR
- Minority Interest 14.3m IDR
Equity Value 571.1B IDR
/ Shares Outstanding 7.7B
DOOH DCF Value 73.79 IDR
Overvalued by 25%

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
157.6B 1.1T
Operating Income
4.4B 99.9B
FCFF
4.2B 75.5B

What is the DCF value of one DOOH stock?

Estimated DCF Value of one DOOH stock is 73.79 IDR. Compared to the current market price of 98 IDR, the stock is Overvalued by 25%.

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, Era Media Sejahtera 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 549.6B IDR.

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 73.79 IDR per share.

Back to Top
//