GURUFOCUS.COM » STOCK LIST » Industrials » Conglomerates » PT Indomobil Multi Jasa Tbk (ISX:IMJS) » Definitions » Intrinsic Value: Projected FCF

PT Indomobil Multi Jasa Tbk (ISX:IMJS) Intrinsic Value: Projected FCF : Rp-262.27 (As of Jun. 13, 2025)


View and export this data going back to 2013. Start your Free Trial

What is PT Indomobil Multi Jasa 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 (2025-06-13), PT Indomobil Multi Jasa Tbk's Intrinsic Value: Projected FCF is Rp-262.27. The stock price of PT Indomobil Multi Jasa Tbk is Rp197.00. Therefore, PT Indomobil Multi Jasa Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for PT Indomobil Multi Jasa Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:IMJS's Price-to-Projected-FCF is not ranked *
in the Conglomerates industry.
Industry Median: 0.8
* Ranked among companies with meaningful Price-to-Projected-FCF only.

PT Indomobil Multi Jasa Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Indomobil Multi Jasa 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 Indomobil Multi Jasa Tbk Intrinsic Value: Projected FCF Chart

PT Indomobil Multi Jasa 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 -1,474.63 -1,344.23 -1,166.63 -1,277.33 -374.22

PT Indomobil Multi Jasa 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 -1,197.85 -975.04 -687.01 -374.22 -262.27

Competitive Comparison of PT Indomobil Multi Jasa Tbk's Intrinsic Value: Projected FCF

For the Conglomerates subindustry, PT Indomobil Multi Jasa 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 Indomobil Multi Jasa Tbk's Price-to-Projected-FCF Distribution in the Conglomerates Industry

For the Conglomerates industry and Industrials sector, PT Indomobil Multi Jasa Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Indomobil Multi Jasa Tbk's Price-to-Projected-FCF falls into.


;
;

PT Indomobil Multi Jasa 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 Indomobil Multi Jasa Tbk's Free Cash Flow(6 year avg) = Rp-625,253.40.

PT Indomobil Multi Jasa 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*-625253.40208+4603533*0.8)/8654.325
=-262.27

* 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 Indomobil Multi Jasa Tbk  (ISX:IMJS) 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 Indomobil Multi Jasa 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
=197.00/-262.27416053531
=

* 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 Indomobil Multi Jasa Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Indomobil Multi Jasa Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Letjen. M.T. Haryono Kav. 11, Indomobil Tower, 11th Floor, Jakarta Timur, Jakarta, IDN, 13330
PT Indomobil Multi Jasa Tbk is engaged in providing vehicle sales, after-sales service, vehicle financing, spare parts distribution for lndoParts, vehicle assembling, automotive parts/ component manufacturing, car rental services, and other related supporting services. The company holds various trademarks of international brands including Audi, Datsun, Foton, Hino, Infiniti, John Deere, Kalmar, Manitou, Nissan, Renault, Renault Trucks, SDLG, Suzuki, Volkswagen, Volvo Construction Equipment, Volvo Trucks, and Zoomlion. The company also provides financial services, which include financing for motorcycles, new cars, used cars, and heavy equipment. Its segments are car rental and related business, which derive maximum revenue, and financing services.

PT Indomobil Multi Jasa Tbk Headlines

No Headlines