Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
ROTI Nippon Indosari Corpindo Tbk PT

Nippon Indosari Corpindo Tbk PT
IDX:ROTI

Watchlist Manager
Nippon Indosari Corpindo Tbk PT Logo
Nippon Indosari Corpindo Tbk PT
IDX:ROTI
Watchlist
Price: 494 IDR 1.23% Market Closed
Market Cap: Rp3.1T
Write Note Create Alert

DCF Value

The DCF Value for Nippon Indosari Corpindo Tbk PT (ROTI) under the Base Case is IDR. Compared with the current market price of 494 IDR, the stock appears .

Key assumptions
ROTI DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 7.1%
Operating Margin 6.7%11.8%
Cash Flow Conversion 70%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 10.1%
Exit Multiple 5.3x EV/EBIT
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue ROTI Research

Summary
ROTI intrinsic value, competitors valuation, and company profile.
DCF Valuation
ROTI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ROTI stock valuation using valuation multiples.
Wall St Estimates
ROTI price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ROTI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate