TIFA.JK
KDB Tifa Finance Tbk PT
Price:  
730 
IDR
Volume:  
100
Indonesia | Consumer Finance

TIFA.JK DCF Valuation - Growth Exit 5Y

-49.9 %
Upside

What is the DCF valuation of TIFA.JK?

The Discounted Cash Flow (DCF) valuation of KDB Tifa Finance Tbk PT (TIFA.JK) is 365.75 IDR. With the latest stock price at 730.00 IDR, the upside of KDB Tifa Finance Tbk PT based on DCF is -49.9%.

Is TIFA.JK a buy or a sell?

Based on the latest price of 730.00 IDR and our DCF valuation, KDB Tifa Finance Tbk PT (TIFA.JK) is a sell. Selling TIFA.JK stocks now will result in a potential gain of 49.9%.

Range Selected
WACC / Discount Rate8.5% - 10.7%9.6%
Long-term Growth Rate 2.5% - 4.5%3.5%
Fair Price258.67 - 586.75365.75
Upside-64.6% - -19.6%-49.9%
730.00 IDR
Stock Price
365.75 IDR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

TIFA.JK DCF Valuation: Revenue & Expenses Forecast

(IDR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue182,047176,557189,445197,221208,976222,202
% Growth
6%-3%7%4%6%6%
Cost of goods sold000000
% of Revenue0%0%0%0%0%0%
Selling, G&A expenses(54,640)(52,992)(56,861)(59,194)(62,723)(66,693)
% of Revenue30%30%30%30%30%30%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(46,464)(45,063)(48,352)(50,337)(53,337)(56,713)
% of Revenue26%26%26%26%26%26%
Tax expense(15,894)(15,679)(16,824)(17,514)(18,558)(19,732)
Tax rate20%20%20%20%20%20%
Net profit65,04962,82367,40870,17574,35879,064
% Margin36%36%36%36%36%36%