As of 2025-07-19, the Fair Value of XL Axiata Tbk PT (EXCL.JK) is 2,286.43 IDR. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 2,670.00 IDR, the upside of XL Axiata Tbk PT is -14.37%.
With the market price of 2,670.00 IDR and our fair value calculation, XL Axiata Tbk PT (EXCL.JK) is not a good investment. Investing in EXCL.JK stocks now will result in a potential loss of 14.37%.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 371,598.00 | 1,287,807.00 | 1,102,366.00 | 1,256,965.00 | 1,819,019.00 | 1,167,551.00 |
| YoY growth | -47.85% | 246.56% | -14.40% | 14.02% | 44.72% | 48.61% |
| Market Cap (mil) | 48,593,732.00 |
| P/E | 29.19x |
| Forward P/E | 24.54x |
| EPS | 91.46 |
| Avg earnings growth rate | 48.61% |
| TTM earnings | 1,664,511.00 |