Mahaka Radio Integra Tbk PT
IDX:MARI
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 (26), the stock would be worth Rp-135.14 (566% downside from current price).
| Scenario | P/FCFE Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -5.6 | Rp29 |
0%
|
| Industry Average | 26 | Rp-135.14 |
-566%
|
| Country Average | 12.6 | Rp-65.69 |
-327%
|
Forward P/FCFE
Today’s price vs future free cash flow to equity
Peer Comparison
| Market Cap | P/FCFE | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
|
Mahaka Radio Integra Tbk PT
IDX:MARI
|
152.3B IDR | -5.6 | -4.2 | |
| US |
|
Fox Corp
NASDAQ:FOXA
|
26.9B USD | 19.2 | 14.2 | |
| US |
V
|
ViacomCBS Inc
LSE:0A65
|
24.3B USD | -5.2 | -39.2 | |
| US |
|
Paramount Global
NASDAQ:PARA
|
7.4B USD | -16.2 | -1.4 | |
| US |
|
Nexstar Media Group Inc
NASDAQ:NXST
|
6.1B USD | 19.6 | 66.7 | |
| LU |
|
RTL Group SA
XETRA:RRTL
|
5B EUR | -121.3 | 5.1 | |
| JP |
|
TBS Holdings Inc
TSE:9401
|
873.4B JPY | 85.9 | 15.6 | |
| JP |
N
|
Nippon Television Holdings Inc
TSE:9404
|
738.5B JPY | 17.2 | 11.7 | |
| UK |
|
ITV PLC
LSE:ITV
|
3.1B GBP | 63.9 | 14 | |
| JP |
|
Fuji Media Holdings Inc
TSE:4676
|
577.9B JPY | -38.5 | -46.4 | |
| SA |
M
|
MBC Group CJSC
SAU:4072
|
12.8B SAR | -115.2 | 33.6 |
Market Distribution
| Min | 0.7 |
| 30th Percentile | 8.6 |
| Median | 12.6 |
| 70th Percentile | 24 |
| Max | 1 806 198.3 |
Other Multiples
Mahaka Radio Integra Tbk PT
Glance View
PT Mahaka Radio Integra Tbk engages in managing and broadcasting of radio stations. The firm has 10 subsidiaries. The Company’s subsidiaries include PT Suara Irama Indah, PT Radio Attahiriyah, PT Radio Merpati Darmawangsa, PT Radio Kirana Insan Suara, PT Radio Mustang Utama, PT Radio Ramako Djaja Raya, PT Radio Camar, PT Mahaka Radio Digital, PT Mahaka Digital Inovasi and PT Cepat Untung Agar Nikmat. The firm operates through two segments: Radio and Digital Platforms. The Radio segment includes JAK 101 FM, GEN 98.7 FM, GEN 103.1 FM, HOT 93.2 FM, MUSTANG 88 FM, KIS 95.1 FM and MOST RADIO 105.8 FM. The Digital Platforms segment operates NOICE, which is an Indonesian audio content house. This platform features radio, music and podcasts. NOICE has approximately ten thousand songs and hundreds of podcasts, as well as eight radio channels, including Rayya Channel which is an Islamic streaming radio.
