F

Famon Awal Bros Sedaya Tbk PT
IDX:PRAY

Watchlist Manager
Famon Awal Bros Sedaya Tbk PT
IDX:PRAY
Watchlist
Price: 890 IDR -0.56% Market Closed
Market Cap: 12.4T IDR

Intrinsic Value

The intrinsic value of one PRAY stock under the Base Case scenario is 456.18 IDR. Compared to the current market price of 890 IDR, Famon Awal Bros Sedaya Tbk PT is Overvalued by 49%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PRAY Intrinsic Value
456.18 IDR
Overvaluation 49%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
Famon Awal Bros Sedaya Tbk PT

What is Valuation History?
Ask AI Assistant
What other research platforms think about PRAY?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PRAY valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Famon Awal Bros Sedaya Tbk PT.

Explain Valuation
Compare PRAY to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PRAY?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Famon Awal Bros Sedaya Tbk PT

Balance Sheet Decomposition
Famon Awal Bros Sedaya Tbk PT

Current Assets 1.6T
Cash & Short-Term Investments 697.6B
Receivables 629.3B
Other Current Assets 309.4B
Non-Current Assets 3.9T
Long-Term Investments 435.1B
PP&E 3.3T
Intangibles 6.2B
Other Non-Current Assets 113.3B
Current Liabilities 623.7B
Accounts Payable 158.1B
Accrued Liabilities 72.6B
Other Current Liabilities 393B
Non-Current Liabilities 1.7T
Long-Term Debt 1.5T
Other Non-Current Liabilities 264.8B
Efficiency

Free Cash Flow Analysis
Famon Awal Bros Sedaya Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Famon Awal Bros Sedaya Tbk PT

Revenue
2.3T IDR
Cost of Revenue
-1.6T IDR
Gross Profit
654.4B IDR
Operating Expenses
-383.5B IDR
Operating Income
270.9B IDR
Other Expenses
-123B IDR
Net Income
147.9B IDR
Fundamental Scores

PRAY Profitability Score
Profitability Due Diligence

Famon Awal Bros Sedaya Tbk PT's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
48/100
Profitability
Score

Famon Awal Bros Sedaya Tbk PT's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

PRAY Solvency Score
Solvency Due Diligence

Famon Awal Bros Sedaya Tbk PT's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Low D/E
Long-Term Solvency
52/100
Solvency
Score

Famon Awal Bros Sedaya Tbk PT's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PRAY Price Targets Summary
Famon Awal Bros Sedaya Tbk PT

There are no price targets for PRAY.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Famon Awal Bros Sedaya Tbk PT
does not pay dividends
Shareholder Yield

Current shareholder yield for PRAY 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one PRAY stock?

The intrinsic value of one PRAY stock under the Base Case scenario is 456.18 IDR.

Is PRAY stock undervalued or overvalued?

Compared to the current market price of 890 IDR, Famon Awal Bros Sedaya Tbk PT is Overvalued by 49%.

Back to Top