Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
FASW Fajar Surya Wisesa Tbk PT

Fajar Surya Wisesa Tbk PT
IDX:FASW

Watchlist Manager
Fajar Surya Wisesa Tbk PT Logo
Fajar Surya Wisesa Tbk PT
IDX:FASW
Watchlist
Price: 5 312.4971 IDR Market Closed
Market Cap: Rp17.1T
Write Note Create Alert

DCF Value

The DCF Value for Fajar Surya Wisesa Tbk PT (FASW) under the Base Case is IDR. Compared with the current market price of 5 312.4971 IDR, the stock appears .

Key assumptions
FASW DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 4.1%
Operating Margin 1.9%4.4%
Cash Flow Conversion 43%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 10.2%
Exit Multiple 2.5x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue FASW Research

Summary
FASW intrinsic value, competitors valuation, and company profile.
DCF Valuation
FASW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FASW stock valuation using valuation multiples.
Wall St Estimates
FASW 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
FASW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate