
Goodyear Indonesia Tbk PT
IDX:GDYR

Intrinsic Value
The intrinsic value of one
GDYR
stock under the Base Case scenario is
1 931.28
IDR.
Compared to the current market price of 1 150 IDR,
Goodyear Indonesia Tbk PT
is
Undervalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Goodyear Indonesia Tbk PT
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Goodyear Indonesia Tbk PT
Balance Sheet Decomposition
Goodyear Indonesia Tbk PT
Current Assets | 59.3m |
Cash & Short-Term Investments | 10.8m |
Receivables | 14.1m |
Other Current Assets | 34.4m |
Non-Current Assets | 61.4m |
PP&E | 56.8m |
Intangibles | 176.5k |
Other Non-Current Assets | 4.3m |
Free Cash Flow Analysis
Goodyear Indonesia Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Goodyear Indonesia Tbk PT
Revenue
|
178.1m
USD
|
Cost of Revenue
|
-160.5m
USD
|
Gross Profit
|
17.6m
USD
|
Operating Expenses
|
-12.7m
USD
|
Operating Income
|
4.9m
USD
|
Other Expenses
|
-1.3m
USD
|
Net Income
|
3.6m
USD
|
GDYR Profitability Score
Profitability Due Diligence
Goodyear Indonesia Tbk PT's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Goodyear Indonesia Tbk PT's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
GDYR Solvency Score
Solvency Due Diligence
Goodyear Indonesia Tbk PT's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Goodyear Indonesia Tbk PT's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDYR Price Targets Summary
Goodyear Indonesia Tbk PT
Dividends
Current shareholder yield for GDYR 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
GDYR
stock under the Base Case scenario is
1 931.28
IDR.
Compared to the current market price of 1 150 IDR,
Goodyear Indonesia Tbk PT
is
Undervalued by 40%.