Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
ICON Island Concepts Indonesia Tbk PT
I

Island Concepts Indonesia Tbk PT
IDX:ICON

Watchlist Manager
Island Concepts Indonesia Tbk PT
IDX:ICON
Watchlist
Price: 76 IDR 1.33% Market Closed
Market Cap: Rp82.8B
Write Note Create Alert

DCF Value

The DCF Value for Island Concepts Indonesia Tbk PT (ICON) under the Base Case is IDR. Compared with the current market price of 76 IDR, the stock appears .

Key assumptions
ICON DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 9.6%
Net Margin -1.2%1.2%
Forecast Period 5 years
Model Settings
Template via Net Income
Discount Rate 10.4%
Exit Multiple 0.5x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue ICON Research

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