
Fajar Surya Wisesa Tbk PT
IDX:FASW

Intrinsic Value
The intrinsic value of one
FASW
stock under the Base Case scenario is
7 562.59
IDR.
Compared to the current market price of 7 600 IDR,
Fajar Surya Wisesa Tbk PT
is
Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fajar Surya Wisesa Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Fajar Surya Wisesa Tbk PT
Balance Sheet Decomposition
Fajar Surya Wisesa Tbk PT
Current Assets | 3.3T |
Cash & Short-Term Investments | 83.7B |
Receivables | 1.8T |
Other Current Assets | 1.4T |
Non-Current Assets | 9.6T |
PP&E | 9.3T |
Intangibles | 3.9B |
Other Non-Current Assets | 280.4B |
Free Cash Flow Analysis
Fajar Surya Wisesa Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Fajar Surya Wisesa Tbk PT
Revenue
|
7.7T
IDR
|
Cost of Revenue
|
-8.1T
IDR
|
Gross Profit
|
-461.3B
IDR
|
Operating Expenses
|
-425.8B
IDR
|
Operating Income
|
-887.2B
IDR
|
Other Expenses
|
-345.9B
IDR
|
Net Income
|
-1.2T
IDR
|
FASW Profitability Score
Profitability Due Diligence
Fajar Surya Wisesa Tbk PT's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Fajar Surya Wisesa Tbk PT's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
FASW Solvency Score
Solvency Due Diligence
Fajar Surya Wisesa Tbk PT's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Fajar Surya Wisesa Tbk PT's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FASW Price Targets Summary
Fajar Surya Wisesa Tbk PT
Dividends
Current shareholder yield for FASW 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
FASW
stock under the Base Case scenario is
7 562.59
IDR.
Compared to the current market price of 7 600 IDR,
Fajar Surya Wisesa Tbk PT
is
Fairly Valued.