Intrinsic Value

The intrinsic value of Totalindo Eka Persada Tbk PT (TOPS) under the Base Case is 0.4 IDR per share. Compared with the current market price of 1 IDR, the stock appears Overvalued by 60% .

The intrinsic value is calculated using the DCF method. Net margin recovers from -95% last year to 4.5% by 2029. Revenue grows about -29% a year over the next five years, after falling about 25% a year over the last five years. The forecast years subtract value, so the estimate rests entirely on the years after 2029.

Do our valuations actually work? See backtest results .

TOPS Intrinsic Value
Rp0.4
Overvaluation 60%
Intrinsic Value
Price Rp1
Alert me when TOPS is below its intrinsic value
Today Rp0.32 · 68.2% below the current price

TOPS is valued in line with its history. A premium of this size has been typical over the past 5 years.

Alternatives to TOPS

Fundamental Analysis

What Totalindo Eka Persada Tbk PT Does

Construction Industrials

PT Totalindo Eka Persada engages in the development and construction of properties. The company is headquartered in Jakarta Selatan, Dki Jakarta and currently employs 62 full-time employees. The company went IPO on 2017-06-16. The firm provides construction services in various areas, such as hotel, commercial, residential, infrastructure, factory and others. The Company’s projects include Nuansa Cilangkap, Arandra Residence, Hni Plaza, Skyhouse Alam Sutera, The Parc South City, 31 Sudirman Suites, Nuansa Pondok Kelapa Tower B and Kingland Avenue Apartment.

Headquarters
Indonesia ID
Employees
62
IPO date
Jun 16, 2017
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Totalindo Eka Persada Tbk PT

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one TOPS stock?

The intrinsic value for Totalindo Eka Persada Tbk PT (TOPS) under the Base Case is 0.4 IDR.

Is TOPS stock undervalued or overvalued?

Compared with the current market price of 1 IDR, the stock appears Overvalued by 60% .

Back to Top