Adhi Kartiko Pratama Tbk PT
IDX:NICE
Intrinsic Value
The intrinsic value of one NICE stock under the Base Case scenario is 261.99 IDR. Compared to the current market price of 332 IDR, Adhi Kartiko Pratama Tbk PT is Overvalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Adhi Kartiko Pratama Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Adhi Kartiko Pratama Tbk PT
Balance Sheet Decomposition
Adhi Kartiko Pratama Tbk PT
Current Assets | 161.8B |
Cash & Short-Term Investments | 29.2B |
Receivables | 61.5B |
Other Current Assets | 71.2B |
Non-Current Assets | 313.8B |
PP&E | 261.4B |
Intangibles | 4.2B |
Other Non-Current Assets | 48.2B |
Free Cash Flow Analysis
Adhi Kartiko Pratama Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Adhi Kartiko Pratama Tbk PT
Revenue
|
727.6B
IDR
|
Cost of Revenue
|
-598.9B
IDR
|
Gross Profit
|
128.7B
IDR
|
Operating Expenses
|
-8.9B
IDR
|
Operating Income
|
119.8B
IDR
|
Other Expenses
|
-35B
IDR
|
Net Income
|
84.9B
IDR
|
NICE Profitability Score
Profitability Due Diligence
Adhi Kartiko Pratama Tbk PT's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Adhi Kartiko Pratama Tbk PT's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
NICE Solvency Score
Solvency Due Diligence
Adhi Kartiko Pratama Tbk PT's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Score
Adhi Kartiko Pratama Tbk PT's solvency score is 49/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NICE Price Targets Summary
Adhi Kartiko Pratama Tbk PT
Dividends
Current shareholder yield for NICE 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 NICE stock under the Base Case scenario is 261.99 IDR.
Compared to the current market price of 332 IDR, Adhi Kartiko Pratama Tbk PT is Overvalued by 21%.