Carysil Stock Forecast for 2023 - 2025 - 2030

Updated on 04/26/2024

Stock Rating
16
Price Target
Rp1.10k
Consensus
Outperform
Upside
15.40%
Analysts
2
Stock Rating
16
Upside
15.40%
Analysts
2
Price Target
Rp1.10k

Carysil Stock Forecast and Price Target

The average target price for Carysil's stock set by two renowned analysts in recent months is Rp1101.00, representing a potential upside of approximately 15.4% from its last closing price if met by 2025. This estimation is based on a high estimate of Rp1239.00 and a low estimate of Rp1054.00.

Rp1.10k

15.40% Upside

Buy
Buy

Carysil Fair Value Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's Price has decreased by 100.00%, from Rp497.32 to Rp0.00. For the next year, analysts are expecting Fair Value to reach Rp751.03 – an increase of 100.00%. Over the next six years, experts predict that Fair Value will grow by 100.00%.

2025 Fair Value Forecast
Rp751.03
2026 Fair Value Forecast
Rp1.01k
2027 Fair Value Forecast
Rp921.28
2028 Fair Value Forecast
Rp564.65
2029 Fair Value Forecast
Rp653.17
2030 Fair Value Forecast
Rp781.30

Carysil Revenue Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's Revenue has grown by 115.00%, from Rp2.76B to Rp5.94B. For the next year, 0 analysts project Carysil's Revenue to drop by 21.78%, reaching Rp4.65B. By 2030, professionals believe that Carysil's Revenue will decrease by 22.28%, reaching Rp4.62B – a concerning trend for the company.

2024 Rev Forecast
Rp4.65B
2025 Rev Forecast
Rp4.23B
2026 Rev Forecast
Rp4.50B
2027 Rev Forecast
Rp4.98B
2028 Rev Forecast
Rp4.88B
2029 Rev Forecast
Rp4.66B
2030 Rev Forecast
Rp4.62B

Carysil Dividend per Share Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's Dividend per Share has grown from Rp1.20 to Rp2.00 – a 66.67% increase. Next year, analysts are expecting Dividend per Share to reach Rp3.00 – an increase of 50.00%. Over the next six years, the forecast is for Dividend per Share to grow by 53.87%.

2025 DPS Forecast
Rp3.00
2026 DPS Forecast
Rp3.50
2027 DPS Forecast
Rp3.18
2028 DPS Forecast
Rp2.78
2029 DPS Forecast
Rp2.87
2030 DPS Forecast
Rp3.08

Carysil Free Cash Flow Forecast for 2023 - 2025 - 2030

2025 FCF Forecast
Rp0.06B
2026 FCF Forecast
Rp0.43B
2027 FCF Forecast
Rp0.06B
2028 FCF Forecast
Rp0.29B
2029 FCF Forecast
Rp0.76B
2030 FCF Forecast
Rp2.05B

Carysil EBITDA Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's EBITDA has grown by 138.80%, rising from Rp447.05M to Rp1.07B. For next year, analysts predict EBITDA of Rp1.79B, which would mean an increase of 67.79%. Over the next six years, experts predict that Carysil's EBITDA will grow at a rate of 75.40%.

2025 EBITDA Forecast
Rp1.79B
2026 EBITDA Forecast
Rp2.27B
2027 EBITDA Forecast
Rp1.78B
2028 EBITDA Forecast
Rp1.58B
2029 EBITDA Forecast
Rp1.68B
2030 EBITDA Forecast
Rp1.87B

Carysil EBIT Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's EBIT has grown, rising from Rp344.76M to Rp834.49M – a growth of 142.05%. In the next year, analysts believe that EBIT will reach Rp1.50B – an increase of 79.87%. For the next six years, the forecast is for EBIT to grow by 82.55%.

2025 EBIT Forecast
Rp1.50B
2026 EBIT Forecast
Rp1.83B
2027 EBIT Forecast
Rp1.47B
2028 EBIT Forecast
Rp1.28B
2029 EBIT Forecast
Rp1.37B
2030 EBIT Forecast
Rp1.52B

Carysil EPS Price Prediction Forecast for 2023 - 2025 - 2030

In the last three years, Carysil's EPS has decreased by 100.00%, from Rp24.13 to Rp0.00. For the next year, analysts are expecting EPS to reach Rp36.44 – an increase of 100.00%. Over the next six years, experts predict that EPS will grow by 100.00%.

2025 EPS Forecast
Rp36.44
2026 EPS Forecast
Rp48.83
2027 EPS Forecast
Rp44.70
2028 EPS Forecast
Rp27.40
2029 EPS Forecast
Rp31.69
2030 EPS Forecast
Rp37.91