GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » PT Asahimas Flat Glass Tbk (ISX:AMFG) » Definitions » Intrinsic Value: Projected FCF

PT Asahimas Flat Glass Tbk (ISX:AMFG) Intrinsic Value: Projected FCF : Rp16,523.00 (As of Jun. 22, 2025)


View and export this data going back to 1995. Start your Free Trial

What is PT Asahimas Flat Glass Tbk Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2025-06-22), PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF is Rp16,523.00. The stock price of PT Asahimas Flat Glass Tbk is Rp3770.00. Therefore, PT Asahimas Flat Glass Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:AMFG' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.21   Med: 0.77   Max: 6.37
Current: 0.23

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Asahimas Flat Glass Tbk was 6.37. The lowest was 0.21. And the median was 0.77.

ISX:AMFG's Price-to-Projected-FCF is ranked better than
94.04% of 302 companies
in the Building Materials industry
Industry Median: 0.795 vs ISX:AMFG: 0.23

PT Asahimas Flat Glass Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Asahimas Flat Glass Tbk Intrinsic Value: Projected FCF Chart

PT Asahimas Flat Glass Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only -10,125.40 -5,673.73 871.53 7,010.03 14,701.27

PT Asahimas Flat Glass Tbk Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 8,210.77 10,218.84 13,488.90 14,701.27 16,523.00

Competitive Comparison of PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF

For the Building Materials subindustry, PT Asahimas Flat Glass Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Asahimas Flat Glass Tbk's Price-to-Projected-FCF Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, PT Asahimas Flat Glass Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Asahimas Flat Glass Tbk's Price-to-Projected-FCF falls into.


;
;

PT Asahimas Flat Glass Tbk Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get PT Asahimas Flat Glass Tbk's Free Cash Flow(6 year avg) = Rp341,976.16.

PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar25)*0.8)/Shares Outstanding (Diluted Average)
=(10.336311950585*341976.16+4545262*0.8)/434.000
=16,523.00

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


PT Asahimas Flat Glass Tbk  (ISX:AMFG) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

PT Asahimas Flat Glass Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=3770.00/16522.999699132
=0.23

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


PT Asahimas Flat Glass Tbk Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of PT Asahimas Flat Glass Tbk's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Asahimas Flat Glass Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Ancol IX/5, Ancol Barat, North Jakarta, IDN, 14430
PT Asahimas Flat Glass Tbk is a glass manufacturing company operating in two segments namely flat glass and automotive glass. Its portfolio of the company consists of various glasses such as tinted glass, figured glass, reflective glass, mirror glass, tempered glass, and laminated glass. Its business activity of the organization functions in the geographical areas of Indonesia which include Jakarta, Cikampek, and Sidoarjo. It generates revenue through the sale of glass products.

PT Asahimas Flat Glass Tbk Headlines

No Headlines