Island Concepts Indonesia Tbk PT
IDX:ICON
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
P/FCFE
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Price to Free Cash Flow to Equity (P/FCFE) ratio compares a company`s market value to the free cash flow available to its shareholders. It`s similar to the P/OCF ratio but more precise, since it accounts for capital expenditures deducted from operating cash flow.
Valuation Scenarios
If P/FCFE returns to its Industry Average (8.3), the stock would be worth Rp104.72 (26% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 11.2 | Rp141 |
0%
|
| Industry Average | 8.3 | Rp104.72 |
-26%
|
| Country Average | 12.6 | Rp159.51 |
+13%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
I
|
Island Concepts Indonesia Tbk PT
IDX:ICON
|
153.7B IDR | 11.2 | -32.4 | |
| US |
|
Cintas Corp
NASDAQ:CTAS
|
67.8B USD | 34.5 | 35.1 | |
| US |
|
Copart Inc
NASDAQ:CPRT
|
32B USD | 22.8 | 20.6 | |
| AU |
|
Brambles Ltd
ASX:BXB
|
31.1B AUD | 26.7 | 22.3 | |
| US |
|
RB Global Inc
F:J1F
|
16.6B EUR | 86.5 | 50.9 | |
| CA |
|
Ritchie Bros Auctioneers Inc
TSX:RBA
|
26.4B CAD | 86.5 | 50.9 | |
| US |
|
Aurora Innovation Inc
NASDAQ:AUR
|
11.9B USD | -19.5 | -14.6 | |
| FR |
|
Spie SA
PAR:SPIE
|
8.4B EUR | 14.5 | 47.6 | |
| FR |
|
Elis SA
PAR:ELIS
|
6.1B EUR | 38.7 | 16.7 | |
| DK |
|
Iss A/S
CSE:ISS
|
37.7B DKK | -26.4 | 14.8 | |
| US |
I
|
IAA Inc
F:3NI
|
4.9B EUR | 104 | 19.8 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 8.6 |
| Median | 12.6 |
| 70th Percentile | 24 |
| Max | 1 806 198.3 |
Other Multiples
Island Concepts Indonesia Tbk PT
Glance View
PT Island Concepts Indonesia Tbk engages in the provision of accommodation and hospitality services. The Company’s business activities are accommodation services, providing and renting rooms, cottages and spa facilities. The firm operates through three segments: catering and maintenance services, accommodation services (Villa), and sale of house and lot and condotel. The Company, through its subsidiaries, PT Patra Supplies and Services, provides catering and facility management services for remote areas, especially for oil and gas and mining sectors, and through PT. Bhumi Lestari Makmur, the Company offers integrated property services, including, offices, hotels and housing with its facilities.
