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%.
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 Rate | 8.5% - 10.7% | 9.6% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 258.67 - 586.75 | 365.75 |
Upside | -64.6% - -19.6% | -49.9% |
(IDR in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 182,047 | 176,557 | 189,445 | 197,221 | 208,976 | 222,202 |
% Growth | 6% | -3% | 7% | 4% | 6% | 6% |
Cost of goods sold | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Selling, G&A expenses | (54,640) | (52,992) | (56,861) | (59,194) | (62,723) | (66,693) |
% of Revenue | 30% | 30% | 30% | 30% | 30% | 30% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (46,464) | (45,063) | (48,352) | (50,337) | (53,337) | (56,713) |
% of Revenue | 26% | 26% | 26% | 26% | 26% | 26% |
Tax expense | (15,894) | (15,679) | (16,824) | (17,514) | (18,558) | (19,732) |
Tax rate | 20% | 20% | 20% | 20% | 20% | 20% |
Net profit | 65,049 | 62,823 | 67,408 | 70,175 | 74,358 | 79,064 |
% Margin | 36% | 36% | 36% | 36% | 36% | 36% |