PT Indonesia Kendaraan Terminal Tbk (ISX:IPCC) Intrinsic Value: Projected FCF: Rp2,916.62 (As of Sep. 22, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:IPCC PT Indonesia Kendaraan Terminal Tbk ISX:IPCC
93 GF Score
Price Rp1,105.00
GF Value Rp911.78
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Indonesia Kendaraan Terminal Tbk Intrinsic Value: Projected FCF?

PT Indonesia Kendaraan Terminal Tbk ISX:IPCC -0.45% 93 Intrinsic Value: Projected FCF is Rp2,916.62 as of Sep. 22, 2026. GuruFocus rates ISX:IPCC with a GF Score™ of 93/100 and a GF Value™ of Rp911.78 (Modestly Overvalued). The stock has 2 warning signs investors should review. Among 733 Transportation companies, PT Indonesia Kendaraan Terminal Tbk ranks better than 81.99% on this metric.

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 (2026-09-22), PT Indonesia Kendaraan Terminal Tbk's Intrinsic Value: Projected FCF is Rp2,916.62. The stock price of PT Indonesia Kendaraan Terminal Tbk is Rp1105.00. Therefore, PT Indonesia Kendaraan Terminal Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

ISX:IPCC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.33   Med: 0.46   Max: 0.69
Current: 0.38

During the past 10 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Indonesia Kendaraan Terminal Tbk was 0.69. The lowest was 0.33. And the median was 0.46.

ISX:IPCC's Price-to-Projected-FCF is ranked better than
81.99% of 733 companies
in the Transportation industry
Industry Median: 0.86 vs ISX:IPCC: 0.38

PT Indonesia Kendaraan Terminal Tbk  (ISX:IPCC) 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 Indonesia Kendaraan Terminal 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
=1105.00/2842.8610582422
=0.39

* 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 Indonesia Kendaraan Terminal Tbk Intrinsic Value: Projected FCF Related Terms


PT Indonesia Kendaraan Terminal Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Indonesia Kendaraan Terminal 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.

PT Indonesia Kendaraan Terminal Tbk Intrinsic Value: Projected FCF Chart

PT Indonesia Kendaraan Terminal Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 987.75 1,143.66 1,745.44 2,634.85

PT Indonesia Kendaraan Terminal Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 - - - - -

ISX:IPCC vs UPS, FDX, EXPD: Intrinsic Value: Projected FCF Comparison

For the Integrated Freight & Logistics subindustry, PT Indonesia Kendaraan Terminal 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 Indonesia Kendaraan Terminal Tbk Price-to-Projected-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, PT Indonesia Kendaraan Terminal Tbk's Price-to-Projected-FCF distribution charts can be found below:

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


ISX:IPCC
93GF Score
PT Indonesia Kendaraan Terminal Tbk ISX:IPCC
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indonesia Kendaraan Terminal 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 Indonesia Kendaraan Terminal Tbk's Free Cash Flow(6 year avg) = Rp277,491.31.

PT Indonesia Kendaraan Terminal 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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*277491.30944+1306447.831*0.8)/1818.38482
=2,842.86

* 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.

What does a Intrinsic Value: Projected FCF of Rp2,916.62 mean?
PT Indonesia Kendaraan Terminal Tbk (ISX:IPCC) has a Intrinsic Value: Projected FCF of Rp2,916.62 as of Sep. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Indonesia Kendaraan Terminal Tbk and its competitors. According to the industry distribution chart, PT Indonesia Kendaraan Terminal Tbk ranks #132 out of 733 companies in the Transportation industry, placing it in the top 18%.
Is PT Indonesia Kendaraan Terminal Tbk's Intrinsic Value: Projected FCF too high?
PT Indonesia Kendaraan Terminal Tbk's current Intrinsic Value: Projected FCF is Rp2,916.62. Based on the distribution chart, PT Indonesia Kendaraan Terminal Tbk ranks #132 out of 733 companies in the Transportation industry, which is in the top quartile — a strong position relative to peers. Overall, PT Indonesia Kendaraan Terminal Tbk has a GF Score™ of 93/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Indonesia Kendaraan Terminal Tbk's Intrinsic Value: Projected FCF compare to UPS and FDX?
According to the Transportation industry distribution chart, PT Indonesia Kendaraan Terminal Tbk ranks #132 out of 733 companies for Intrinsic Value: Projected FCF. This places PT Indonesia Kendaraan Terminal Tbk in the top 18% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.86. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Transportation company?
The median Intrinsic Value: Projected FCF among Transportation companies is 0.86, based on 733 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Indonesia Kendaraan Terminal Tbk and its competitors. For the Transportation industry, the median Intrinsic Value: Projected FCF is 0.86 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Indonesia Kendaraan Terminal Tbk's current Intrinsic Value: Projected FCF is Rp2,916.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indonesia Kendaraan Terminal Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indonesia Kendaraan Terminal Tbk (ISX:IPCC) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp911.78, compared to a current price of Rp1,105.00 — trading 21.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is Rp2,916.62. PT Indonesia Kendaraan Terminal Tbk's overall GF Score™ is 93/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT Indonesia Kendaraan Terminal Tbk (ISX:IPCC), the current Intrinsic Value: Projected FCF is Rp2,916.62 as of Sep. 22, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Indonesia Kendaraan Terminal Tbk (ISX:IPCC) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indonesia Kendaraan Terminal Tbk stock appears to be overvalued. The current stock price of Rp1,105.00 is trading 21.2% above its estimated GF Value™ of Rp911.78. GuruFocus considers PT Indonesia Kendaraan Terminal Tbk to be Modestly Overvalued.

Key valuation signals for ISX:IPCC:

  • Intrinsic Value: Projected FCF: Rp2,916.62
  • GF Value™: Rp911.78 vs. price of Rp1,105.00 (21.2% above fair value)
  • GF Score™: 93/100 with 2 warning signs

No single metric tells the full story. See the ISX:IPCC stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Indonesia Kendaraan Terminal Tbk Business Description

Address Jalan Sindang Laut No.100, Cilincing, Jakarta Utara, IDN, 14110
PT Indonesia Kendaraan Terminal Tbk is an Indonesia-based company that engages in the provision of vehicle terminal services and goods services. The company offers stevedoring, cargodoring, receiving, delivery, terminal Handling, value-added services, sea toll Services, and other loading and unloading services. The company operates in two segments namely terminal services & cargo services; miscellaneous, facilities & utility services, and non-segment, from which, terminal services & cargo services account for the majority of the revenue. The company's geographical segments include Jakarta, North Sumatra, South Sulawes, West Kalimatan, East Kalimatan, South Kalimatan, and East Java, out of which the majority of the revenue is generated from Jakarta.
93GF Score

Get the complete analysis for ISX:IPCC

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp1,105.00
Price
Rp911.78
GF Value