Pelangi Indah Canindo Tbk PT
IDX:PICO
Intrinsic Value
The intrinsic value of one PICO stock under the Base Case scenario is 390.4 IDR. Compared to the current market price of 132 IDR, Pelangi Indah Canindo Tbk PT is Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Pelangi Indah Canindo Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Pelangi Indah Canindo Tbk PT
Balance Sheet Decomposition
Pelangi Indah Canindo Tbk PT
Current Assets | 304.9B |
Cash & Short-Term Investments | 1.7B |
Receivables | 138.1B |
Other Current Assets | 165.1B |
Non-Current Assets | 358.8B |
Long-Term Investments | 86B |
PP&E | 101.5B |
Other Non-Current Assets | 171.3B |
Free Cash Flow Analysis
Pelangi Indah Canindo Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Pelangi Indah Canindo Tbk PT
Revenue
|
600.9B
IDR
|
Cost of Revenue
|
-535.1B
IDR
|
Gross Profit
|
65.7B
IDR
|
Operating Expenses
|
-42B
IDR
|
Operating Income
|
23.7B
IDR
|
Other Expenses
|
-18.9B
IDR
|
Net Income
|
4.9B
IDR
|
PICO Profitability Score
Profitability Due Diligence
Pelangi Indah Canindo Tbk PT's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
Pelangi Indah Canindo Tbk PT's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
PICO Solvency Score
Solvency Due Diligence
Pelangi Indah Canindo Tbk PT's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Score
Pelangi Indah Canindo Tbk PT's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PICO Price Targets Summary
Pelangi Indah Canindo Tbk PT
Dividends
Current shareholder yield for PICO 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 PICO stock under the Base Case scenario is 390.4 IDR.
Compared to the current market price of 132 IDR, Pelangi Indah Canindo Tbk PT is Undervalued by 66%.