DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

PT Astra International Tbk (PTAIY)

Industrials | Conglomerates

Today's Price

$5.34

Today's Fair Value

$2.65 -50.37%

Margin of Safety

-101.51%

Projected Value (5Y)

$4.26 -20.22%

Dividends Paid (5Y)

$2.86

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 7.92% | CAGR (5y): 11.67%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -0.02%

Dividend Growth Rate

Regression: 3.15% | CAGR (5y): 18.97%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 105.24x)

Discount Rate