GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » PT Bank Mega Tbk (ISX:MEGA) » Definitions » Intrinsic Value: Projected FCF

PT Bank Mega Tbk (ISX:MEGA) Intrinsic Value: Projected FCF : Rp5,075.85 (As of May. 13, 2024)


View and export this data going back to 2007. Start your Free Trial

What is PT Bank Mega 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 (2024-05-13), PT Bank Mega Tbk's Intrinsic Value: Projected FCF is Rp5,075.85. The stock price of PT Bank Mega Tbk is Rp5200.00. Therefore, PT Bank Mega Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

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

ISX:MEGA' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.32   Med: 1.05   Max: 4.68
Current: 1.02

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Bank Mega Tbk was 4.68. The lowest was 0.32. And the median was 1.05.

ISX:MEGA's Price-to-Projected-FCF is ranked worse than
86.1% of 1223 companies
in the Banks industry
Industry Median: 0.45 vs ISX:MEGA: 1.02

PT Bank Mega Tbk Intrinsic Value: Projected FCF Historical Data

The historical data trend for PT Bank Mega 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 Bank Mega Tbk Intrinsic Value: Projected FCF Chart

PT Bank Mega 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 3,138.74 2,833.95 3,742.05 7,326.44 4,249.99

PT Bank Mega 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 5,904.01 3,880.03 3,879.03 4,249.99 5,075.85

Competitive Comparison of PT Bank Mega Tbk's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, PT Bank Mega 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 Bank Mega Tbk's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, PT Bank Mega Tbk's Price-to-Projected-FCF distribution charts can be found below:

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



PT Bank Mega 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 Bank Mega Tbk's Free Cash Flow(6 year avg) = Rp3,836,286.24.

PT Bank Mega 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)
=(11.37706741589*3836286.24+19936835*0.8)/11740.923
=5,075.85

* 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 Bank Mega Tbk  (ISX:MEGA) 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 Bank Mega 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
=5200.00/5075.8492478938
=1.02

* 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 Bank Mega Tbk Intrinsic Value: Projected FCF Related Terms

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


PT Bank Mega Tbk (ISX:MEGA) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Jalan Captain P. Tendean No. 12-14A, Menara Bank Mega, 15th Floor, Jakarta, IDN, 12790
PT Bank Mega Tbk is an Indonesia-based company primarily engaged in providing general banking services. It offers savings, time deposits, motor vehicle loans, housing loans, credit cards, safe deposit box fees, and custodial services. The Bank geographical segment is Head Office consists of Treasury, Card Center and other functional divisions, including assets, liabilities, incomes, and expenses that cannot be allocated, region Jakarta consist of all branches and sub-branches in Jabodetabek and Banten province, Region Bandung, Region Medan, Region Semarang, Region Surabaya, region Banjarmasin, and region Makassar.

PT Bank Mega Tbk (ISX:MEGA) Headlines

No Headlines