GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » PT Idea Indonesia Akademi Tbk (ISX:IDEA) » Definitions » Intrinsic Value: Projected FCF

PT Idea Indonesia Akademi Tbk (ISX:IDEA) Intrinsic Value: Projected FCF : Rp0.00 (As of Jun. 21, 2025)


View and export this data going back to 2021. Start your Free Trial

What is PT Idea Indonesia Akademi 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 (2025-06-21), PT Idea Indonesia Akademi Tbk's Intrinsic Value: Projected FCF is Rp0.00. The stock price of PT Idea Indonesia Akademi Tbk is Rp44.00. Therefore, PT Idea Indonesia Akademi Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

ISX:IDEA's Price-to-Projected-FCF is not ranked *
in the Education industry.
Industry Median: 0.835
* Ranked among companies with meaningful Price-to-Projected-FCF only.

PT Idea Indonesia Akademi Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Idea Indonesia Akademi 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 Idea Indonesia Akademi Tbk Intrinsic Value: Projected FCF Chart

PT Idea Indonesia Akademi Tbk Annual Data
Trend
Intrinsic Value: Projected FCF

PT Idea Indonesia Akademi Tbk Semi-Annual Data
Intrinsic Value: Projected FCF

Competitive Comparison of PT Idea Indonesia Akademi Tbk's Intrinsic Value: Projected FCF

For the Education & Training Services subindustry, PT Idea Indonesia Akademi 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 Idea Indonesia Akademi Tbk's Price-to-Projected-FCF Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, PT Idea Indonesia Akademi Tbk's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

PT Idea Indonesia Akademi 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)



PT Idea Indonesia Akademi Tbk  (ISX:IDEA) 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 Idea Indonesia Akademi 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
=44.00/
=

* 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 Idea Indonesia Akademi Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Idea Indonesia Akademi Tbk Business Description

Traded in Other Exchanges
N/A
Address
RW.1, Kebagusan, Pasar Minggu, 18 Office Park 10th Floor Jalan TB Simatupang Kav. 18, South Jakarta, Special Capital Region of Jakarta, Jakarta, IDN, 12520
PT Idea Indonesia Akademi Tbk focuses on recruitment, training and job distribution of hospitality human resources in collaboration with hotel and cruise ship groups, nationally and internationally.

PT Idea Indonesia Akademi Tbk Headlines

From GuruFocus