Discounted Cash Flow
Perusahaan Perseroan Persero PT Telekomunikasi Indonesia TBK ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $116.3t | $19.3t | $20.4t | 16.6% | $195.99 |
| 2017 | $9.5b (-100.0%) | $1.6b (-100.0%) | $1.3b (-100.0%) | 17.3% (3.8%) | $223.30 (13.9%) |
| 2018 | $9.1b (-3.8%) | $1.2b (-24.1%) | $981.0m (-22.3%) | 13.6% (-21.1%) | $179.71 (-19.5%) |
| 2019 | $9.8b (7.4%) | $1.4b (11.0%) | $1.7b (73.7%) | 14.1% (3.4%) | $192.49 (7.1%) |
| 2020 | $9.7b (-0.5%) | $1.5b (9.0%) | $2.6b (50.0%) | 15.4% (9.6%) | $212.51 (10.4%) |
| 2021 | $10.0b (3.5%) | $1.7b (16.6%) | $2.7b (5.6%) | 17.4% (12.7%) | $0.02 (-100.0%) |
| 2022 | $9.5b (-5.8%) | $1.3b (-23.7%) | $2.5b (-8.7%) | 14.1% (-19.0%) | $0.01 (-50.0%) |
| 2023 | $9.7b (2.4%) | $1.6b (19.1%) | $3.9b (59.6%) | 16.4% (16.3%) | $0.02 (100.0%) |
| 2024 | $9.3b (-3.8%) | $1.5b (-7.5%) | $3.8b (-3.8%) | 15.7% (-3.8%) | $0.01 (-50.0%) |
| 2025 | $8.8b (-5.6%) | $1.8b (24.7%) | $2.5b (-35.1%) | 20.8% (32.0%) | $176.52 (1765100.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.