GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » PT Bumi Citra Permai Tbk (ISX:BCIP) » Definitions » Intrinsic Value: Projected FCF

PT Bumi Citra Permai Tbk (ISX:BCIP) Intrinsic Value: Projected FCF : Rp334.06 (As of May. 06, 2024)


View and export this data going back to 2009. Start your Free Trial

What is PT Bumi Citra Permai 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 (2024-05-06), PT Bumi Citra Permai Tbk's Intrinsic Value: Projected FCF is Rp334.06. The stock price of PT Bumi Citra Permai Tbk is Rp50.00. Therefore, PT Bumi Citra Permai Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

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

ISX:BCIP' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.15   Med: 0.33   Max: 0.88
Current: 0.15

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Bumi Citra Permai Tbk was 0.88. The lowest was 0.15. And the median was 0.33.

ISX:BCIP's Price-to-Projected-FCF is ranked better than
89.3% of 1262 companies
in the Real Estate industry
Industry Median: 0.64 vs ISX:BCIP: 0.15

PT Bumi Citra Permai Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Bumi Citra Permai 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 Bumi Citra Permai Tbk Intrinsic Value: Projected FCF Chart

PT Bumi Citra Permai Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 181.14 226.93 368.18 357.32 334.06

PT Bumi Citra Permai Tbk Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 357.32 300.55 275.88 278.52 334.06

Competitive Comparison of PT Bumi Citra Permai Tbk's Intrinsic Value: Projected FCF

For the Real Estate - Development subindustry, PT Bumi Citra Permai 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 Bumi Citra Permai Tbk's Price-to-Projected-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Bumi Citra Permai Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Bumi Citra Permai Tbk's Price-to-Projected-FCF falls into.



PT Bumi Citra Permai 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 Bumi Citra Permai Tbk's Free Cash Flow(6 year avg) = Rp10,968.02.

PT Bumi Citra Permai 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 (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*10968.02272+466568.842*0.8)/1429.916
=334.06

* 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 Bumi Citra Permai Tbk  (ISX:BCIP) 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 Bumi Citra Permai 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
=50.00/334.05773920072
=0.15

* 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 Bumi Citra Permai Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Bumi Citra Permai Tbk (ISX:BCIP) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Kramat Raya No. 32-34, Pusat, Jakarta, IDN, 10450
PT Bumi Citra Permai Tbk is engaged is a real estate company engaged in the development of industrial areas and warehouses. Along with the sale of industrial plots, it also sells plots of land and buildings such as factories/ warehouses. Its development activity begins with the request process, land acquisition, land development, and infrastructure development in the industrial area. The company's products include Ready-to-Build Industrial Lot, Industrial Buildings and Warehouses that range from 12x24 (s- BIG) and 18x30 (m- BIG); and Shophouses. The majority of the revenues are derived from Sales of warehouses and shop houses, Ready-to-Build Industrial lots, Water Supply Management.

PT Bumi Citra Permai Tbk (ISX:BCIP) Headlines

No Headlines