GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » PT Victoria Investama Tbk (ISX:VICO) » Definitions » Intrinsic Value: Projected FCF

PT Victoria Investama Tbk (ISX:VICO) Intrinsic Value: Projected FCF : Rp-352.37 (As of Jun. 22, 2025)


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

What is PT Victoria Investama 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 (2025-06-22), PT Victoria Investama Tbk's Intrinsic Value: Projected FCF is Rp-352.37. The stock price of PT Victoria Investama Tbk is Rp145.00. Therefore, PT Victoria Investama Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Victoria Investama Tbk was 9.02. The lowest was 0.28. And the median was 0.52.

ISX:VICO's Price-to-Projected-FCF is not ranked *
in the Asset Management industry.
Industry Median: 0.82
* Ranked among companies with meaningful Price-to-Projected-FCF only.

PT Victoria Investama Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Victoria Investama 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 Victoria Investama Tbk Intrinsic Value: Projected FCF Chart

PT Victoria Investama 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 49.13 -398.67 18.19 253.39 -203.37

PT Victoria Investama 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 -303.83 -265.72 -248.25 -203.37 -352.37

Competitive Comparison of PT Victoria Investama Tbk's Intrinsic Value: Projected FCF

For the Asset Management subindustry, PT Victoria Investama 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 Victoria Investama Tbk's Price-to-Projected-FCF Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, PT Victoria Investama Tbk's Price-to-Projected-FCF distribution charts can be found below:

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


;
;

PT Victoria Investama 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 Victoria Investama Tbk's Free Cash Flow(6 year avg) = Rp-833,882.04.

PT Victoria Investama 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*-833882.0448+3221031.777*0.8)/15217.076
=-352.37

* 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 Victoria Investama Tbk  (ISX:VICO) 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 Victoria Investama 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
=145.00/-352.36893306297
=

* 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 Victoria Investama Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Victoria Investama Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jend. Gatot Subroto Kav. 23, Graha BIP, Lantai 3A, Selatan, Jakarta, IDN, 12930
PT Victoria Investama Tbk is a securities brokerage and underwriting firm. The company's objective is to maximize its shareholder value and provide services and up-to-date information in the field of integrated financial services for clients. It also provides Pre-IPO Restructuring Advisory, Merger and Acquisition Advisory Services, and Arranger services. The company is divided into 6 (six) business segments: Consulting Services, Securities Underwriting and Brokerage, General Insurance, Life Insurance, Investment Management, and Banking.

PT Victoria Investama Tbk Headlines

No Headlines