GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » PT Royal Prima Tbk (ISX:PRIM) » Definitions » Intrinsic Value: Projected FCF

PT Royal Prima Tbk (ISX:PRIM) Intrinsic Value: Projected FCF : Rp230.03 (As of Jun. 03, 2025)


View and export this data going back to 2018. Start your Free Trial

What is PT Royal Prima 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 Royal Prima Tbk's Intrinsic Value: Projected FCF is Rp230.03. The stock price of PT Royal Prima Tbk is Rp63.00. Therefore, PT Royal Prima Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

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

ISX:PRIM' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.22   Med: 0.36   Max: 0.77
Current: 0.27

During the past 11 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Royal Prima Tbk was 0.77. The lowest was 0.22. And the median was 0.36.

ISX:PRIM's Price-to-Projected-FCF is ranked better than
94.03% of 335 companies
in the Healthcare Providers & Services industry
Industry Median: 1.11 vs ISX:PRIM: 0.27

PT Royal Prima Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Royal Prima 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 Royal Prima Tbk Intrinsic Value: Projected FCF Chart

PT Royal Prima 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 - - 250.02 229.89 234.31

PT Royal Prima 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 225.83 223.22 231.12 234.31 230.03

Competitive Comparison of PT Royal Prima Tbk's Intrinsic Value: Projected FCF

For the Medical Care Facilities subindustry, PT Royal Prima 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 Royal Prima Tbk's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, PT Royal Prima Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Royal Prima Tbk's Price-to-Projected-FCF falls into.


;
;

PT Royal Prima 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 Royal Prima Tbk's Free Cash Flow(6 year avg) = Rp1,580.36.

PT Royal Prima 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*1580.3648+956920.15*0.8)/3393.435
=230.03

* 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 Royal Prima Tbk  (ISX:PRIM) 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 Royal Prima 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
=63.00/230.02702233751
=0.27

* 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 Royal Prima Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Royal Prima Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jl. Ayahanda No. 68A, Sumatera Utara, Medan, IDN, 20118
PT Royal Prima Tbk is engaged in health services which consist of the provision of hospital services, polyclinics, hall treatment, maternity hospital, and specialist hospital. It has three geographic segments: RSU Royal Prima, RS Royal Prima Jambi, and Rumah Sakit Marelan. The company generates the majority of its revenue from RSU Royal Prima segment. The company generates revenue from Drugs and medical supplies, doctors' and nurses' fees, Hospital facilities, Room services, and Others.