GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » PT Fortune Mate Indonesia Tbk (ISX:FMII) » Definitions » Intrinsic Value: Projected FCF

PT Fortune Mate Indonesia Tbk (ISX:FMII) Intrinsic Value: Projected FCF : Rp101.65 (As of Jun. 03, 2025)


View and export this data going back to 2000. Start your Free Trial

What is PT Fortune Mate Indonesia 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 (2025-06-03), PT Fortune Mate Indonesia Tbk's Intrinsic Value: Projected FCF is Rp101.65. The stock price of PT Fortune Mate Indonesia Tbk is Rp410.00. Therefore, PT Fortune Mate Indonesia Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 4.0.

The historical rank and industry rank for PT Fortune Mate Indonesia Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:FMII' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.19   Med: 2.11   Max: 5.44
Current: 4.03

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Fortune Mate Indonesia Tbk was 5.44. The lowest was 1.19. And the median was 2.11.

ISX:FMII's Price-to-Projected-FCF is ranked worse than
92.51% of 1281 companies
in the Real Estate industry
Industry Median: 0.64 vs ISX:FMII: 4.03

PT Fortune Mate Indonesia Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Fortune Mate Indonesia 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 Fortune Mate Indonesia Tbk Intrinsic Value: Projected FCF Chart

PT Fortune Mate Indonesia 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 125.72 127.31 67.40 106.30 100.11

PT Fortune Mate Indonesia 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 103.37 100.23 100.26 100.11 101.65

Competitive Comparison of PT Fortune Mate Indonesia Tbk's Intrinsic Value: Projected FCF

For the Real Estate - Development subindustry, PT Fortune Mate Indonesia 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 Fortune Mate Indonesia Tbk's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Fortune Mate Indonesia Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Fortune Mate Indonesia Tbk's Price-to-Projected-FCF falls into.


;
;

PT Fortune Mate Indonesia 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 Fortune Mate Indonesia Tbk's Free Cash Flow(6 year avg) = Rp9,578.14.

PT Fortune Mate Indonesia 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)
=(9.5203515959648*9578.13824+699233.819*0.8)/6400.000
=101.65

* 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 Fortune Mate Indonesia Tbk  (ISX:FMII) 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 Fortune Mate Indonesia 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
=410.00/101.65223419993
=4.03

* 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 Fortune Mate Indonesia Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Fortune Mate Indonesia Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Raya Darmo Number 54-56, Gedung Gozco Lantai 3, Surabaya, IDN, 60265
PT Fortune Mate Indonesia Tbk is an Indonesia-based real estate company. It is engaged in real estate development and construction services business. The company's projects include office and industrial, residential, and land.

PT Fortune Mate Indonesia Tbk Headlines

No Headlines