GURUFOCUS.COM » STOCK LIST » Technology » Hardware » PT Gaya Abadi Sempurna Tbk (ISX:SLIS) » Definitions » Intrinsic Value: Projected FCF

PT Gaya Abadi Sempurna Tbk (ISX:SLIS) Intrinsic Value: Projected FCF : Rp112.98 (As of Jun. 20, 2025)


View and export this data going back to 2019. Start your Free Trial

What is PT Gaya Abadi Sempurna 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 (2025-06-20), PT Gaya Abadi Sempurna Tbk's Intrinsic Value: Projected FCF is Rp112.98. The stock price of PT Gaya Abadi Sempurna Tbk is Rp50.00. Therefore, PT Gaya Abadi Sempurna Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.4.

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

ISX:SLIS' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.39   Med: 0.54   Max: 0.89
Current: 0.44

During the past 9 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Gaya Abadi Sempurna Tbk was 0.89. The lowest was 0.39. And the median was 0.54.

ISX:SLIS's Price-to-Projected-FCF is ranked better than
89.95% of 1681 companies
in the Hardware industry
Industry Median: 1.36 vs ISX:SLIS: 0.44

PT Gaya Abadi Sempurna Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna Tbk Intrinsic Value: Projected FCF Chart

PT Gaya Abadi Sempurna Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only - - - - 129.58

PT Gaya Abadi Sempurna 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 82.65 56.07 105.39 129.58 112.98

Competitive Comparison of PT Gaya Abadi Sempurna Tbk's Intrinsic Value: Projected FCF

For the Electronics & Computer Distribution subindustry, PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna Tbk's Price-to-Projected-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, PT Gaya Abadi Sempurna Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Gaya Abadi Sempurna Tbk's Price-to-Projected-FCF falls into.


;
;

PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna Tbk's Free Cash Flow(6 year avg) = Rp1,802.07.

PT Gaya Abadi Sempurna 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*1802.07328+349355.519*0.8)/2625.502
=112.98

* 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 Gaya Abadi Sempurna Tbk  (ISX:SLIS) 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 Gaya Abadi Sempurna 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
=50.00/112.98440695429
=0.44

* 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 Gaya Abadi Sempurna Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Gaya Abadi Sempurna Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Raya Serang Km 14.2 No 8, Pasir Gadung, Cikupa, Tangerang, Banten, IDN, 15710
PT Gaya Abadi Sempurna Tbk is engaged in the import and trade of raw materials and semi-finished goods for spare parts of electronic and electrical products as well as for electric and non-electric bicycles. Its segments are Electronic components and Electric Bicycles. The maximum revenue is from the Electronic components segment.

PT Gaya Abadi Sempurna Tbk Headlines

No Headlines