GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » PT Jaya Real Property Tbk (ISX:JRPT) » Definitions » Intrinsic Value: Projected FCF

PT Jaya Real Property Tbk (ISX:JRPT) Intrinsic Value: Projected FCF : Rp1,112.88 (As of May. 11, 2024)


View and export this data going back to 1994. Start your Free Trial

What is PT Jaya Real Property 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 (2024-05-11), PT Jaya Real Property Tbk's Intrinsic Value: Projected FCF is Rp1,112.88. The stock price of PT Jaya Real Property Tbk is Rp690.00. Therefore, PT Jaya Real Property Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.6.

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

ISX:JRPT' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.47   Med: 0.73   Max: 3.32
Current: 0.62

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Jaya Real Property Tbk was 3.32. The lowest was 0.47. And the median was 0.73.

ISX:JRPT's Price-to-Projected-FCF is ranked better than
51.61% of 1273 companies
in the Real Estate industry
Industry Median: 0.65 vs ISX:JRPT: 0.62

PT Jaya Real Property Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Jaya Real Property 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 Jaya Real Property Tbk Intrinsic Value: Projected FCF Chart

PT Jaya Real Property 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 755.26 795.40 911.10 1,029.09 1,125.18

PT Jaya Real Property Tbk Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 1,049.95 1,060.16 1,100.90 1,125.18 1,112.88

Competitive Comparison of PT Jaya Real Property Tbk's Intrinsic Value: Projected FCF

For the Real Estate - Development subindustry, PT Jaya Real Property 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 Jaya Real Property Tbk's Price-to-Projected-FCF Distribution in the Real Estate Industry

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

* The bar in red indicates where PT Jaya Real Property Tbk's Price-to-Projected-FCF falls into.



PT Jaya Real Property 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 Jaya Real Property Tbk's Free Cash Flow(6 year avg) = Rp735,446.53.

PT Jaya Real Property 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 (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*735446.52896+9207892.128*0.8)/12910.719
=1,112.88

* 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 Jaya Real Property Tbk  (ISX:JRPT) 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 Jaya Real Property 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
=690.00/1112.8755290957
=0.62

* 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 Jaya Real Property Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Jaya Real Property Tbk (ISX:JRPT) Business Description

Traded in Other Exchanges
N/A
Address
Boulevard Bintaro Jaya, CBD Emerald Blok CE/A No. 01, Tangerang, IDN, 15227
PT Jaya Real Property Tbk is a property development company engaged in the development of housing and industrial estate, the development of infrastructure and public facilities, and the provision of supporting services. The company is developing housing and managing property business in the area of Jakarta Selatan and Tangerang which includes land clearance, real estate developments, and tenancy of shopping centers. Its portfolio of properties includes Plaza Bintaro Jaya, Plaza Slipi Jaya, Bintaro Jaya Xchange Mall, BX Rink, BTC and Pasar Modern, and Senen Jaya Wholesale Center, among others. The company operates in two business segments namely, sales of land and buildings and rental and other services. The majority of the revenue is earned from the sales of land and buildings.

PT Jaya Real Property Tbk (ISX:JRPT) Headlines

No Headlines