Future Consumer Stock Forecast for 2023 - 2025 - 2030

Updated on 02/01/2023

Stock Rating
0
Price Target
Rp7.65
Consensus
-
Upside
11.68%
Analysts
0
Stock Rating
0
Upside
11.68%
Analysts
0
Price Target
Rp7.65

Future Consumer Stock Forecast and Price Target

If Future Consumer's stock price reached the average yearlong target of Rp7.65 given by well-known analysts in recent months, there would be a potential upside of approximately 11.68% from its last closing price in December, 2021. This potential increase is based on a high estimate of Rp8.56 and a low estimate of Rp6.80. If you are interested in 533400 stock, it is important to also consider its competitors.

Rp7.65

11.68% Upside

-

Future Consumer Fair Value Forecast for 2023 - 2025 - 2030

In the last three years, Price for Future Consumer has grown by 100.00%, going from Rp0.00 to Rp0.00. In the coming year, analysts are expecting an increase in Fair Value, predicting it will reach Rp6.95 – an increase of 100.00%. Over the next eight years, experts anticipate that Fair Value growth for Future Consumer will be 100.00%.

2023 Fair Value Forecast
Rp6.95
2024 Fair Value Forecast
Rp7.60
2025 Fair Value Forecast
Rp8.31
2026 Fair Value Forecast
Rp9.09
2027 Fair Value Forecast
Rp9.94
2028 Fair Value Forecast
Rp10.87
2029 Fair Value Forecast
Rp11.89
2030 Fair Value Forecast
Rp13.00
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside
534976 Stock Forecast V-Mart Retail Outperform 13
Rp3.59k Rp3.58k 13.80%
532256 Stock Forecast Nalwa Sons Investments - 14
Rp1.59k Rp0.00 634.56%
534618 Stock Forecast Waaree Renewable Technologies - 12
Rp275.70 Rp0.00 11.57%
532867 Stock Forecast V2 Retail - 0
Rp182.45 Rp0.00 11.59%
OSIAHYPER Stock Forecast Osia Hyper Retail - 0
Rp181.00 Rp0.00 7.75%

Future Consumer Revenue Forecast for 2023 - 2025 - 2030

In the last three years, Future Consumer's Revenue has seen a drop from Rp38.81B to Rp14.69B – a 62.15% decrease. In the coming year, analysts are expecting an increase in Revenue, predicting it will reach Rp25.35B – an increase of 72.60%. Over the next eight years, experts anticipate that Revenue growth for Future Consumer will be 90.68%.

2023 Rev Forecast
Rp25.35B
2024 Rev Forecast
Rp40.54B
2025 Rev Forecast
Rp27.18B
2026 Rev Forecast
Rp24.43B
2027 Rev Forecast
Rp26.30B
2028 Rev Forecast
Rp30.97B
2029 Rev Forecast
Rp29.84B
2030 Rev Forecast
Rp28.01B

Future Consumer Dividend per Share Forecast for 2023 - 2025 - 2030

Future Consumer Free Cash Flow Forecast for 2023 - 2025 - 2030

In the last three years, Future Consumer's Free Cash Flow has grown, increasing from Rp-1.27B to Rp462.40M – an increase of 136.38%. In the following year, 0 experts forecast that Future Consumer's Free Cash Flow will decrease by 334.58%, to Rp-1.08B. In 2030, professionals predict that Future Consumer's Free Cash Flow will decrease by 699.48%, to Rp-2.77B.

2023 FCF Forecast
Rp-1084713333.33
2024 FCF Forecast
Rp-1633650594.22
2025 FCF Forecast
Rp-2737290480.66
2026 FCF Forecast
Rp-3364221243.75
2027 FCF Forecast
Rp-2326246849.34
2028 FCF Forecast
Rp-2215052249.94
2029 FCF Forecast
Rp-2443940982.44
2030 FCF Forecast
Rp-2771999326.98

Future Consumer Net Income Forecast for 2023 - 2025 - 2030

In the last three years, Future Consumer's Net Income has increased by 6939.45%, going from Rp-63.88M to Rp-4.50B. According to 0 analysts, Future Consumer's Net Income will fall by 48.30% in the next year, reaching Rp-2.32B. Professionals believe that By 2030, Future Consumer's Net Income will fall to Rp-3.59B – a 20.15% decrease from its current value.

2023 NI Forecast
Rp-2324845600.00
2024 NI Forecast
Rp-2677912151.79
2025 NI Forecast
Rp-3460933664.97
2026 NI Forecast
Rp-4125663657.55
2027 NI Forecast
Rp-3411786322.68
2028 NI Forecast
Rp-3209239941.32
2029 NI Forecast
Rp-3328195768.48
2030 NI Forecast
Rp-3590679474.75

Future Consumer EBITDA Forecast for 2023 - 2025 - 2030

In the last three years, Future Consumer's EBITDA has decreased by 352.42%, going from Rp1.03B to Rp-2.60B. In the next year, analysts expect EBITDA to reach Rp-5.60B – an increase of 115.38%. For the next eight years, the forecast is for EBITDA to grow by 103.32%.

2023 EBITDA Forecast
Rp-5599319504.67
2024 EBITDA Forecast
Rp-6889962650.49
2025 EBITDA Forecast
Rp-5499568187.62
2026 EBITDA Forecast
Rp-4637602533.68
2027 EBITDA Forecast
Rp-5026233626.01
2028 EBITDA Forecast
Rp-5631727236.82
2029 EBITDA Forecast
Rp-5633792203.47
2030 EBITDA Forecast
Rp-5285999431.44

Future Consumer EBIT Forecast for 2023 - 2025 - 2030

In the last three years, Future Consumer's EBIT has decreased from Rp561.99M to Rp-3.12B – a 654.51% drop. The next year looks promising for Future Consumer, with analysts predicting EBIT of Rp-6.56B – an increase of 110.36%. Over the next eight years, experts anticipate that Future Consumer's EBIT will grow at a rate of 42.11%.

2023 EBIT Forecast
Rp-6555427644.00
2024 EBIT Forecast
Rp-3500161333.39
2025 EBIT Forecast
Rp-3992517360.95
2026 EBIT Forecast
Rp-4291956163.02
2027 EBIT Forecast
Rp-5264513429.56
2028 EBIT Forecast
Rp-4601535705.00
2029 EBIT Forecast
Rp-4432199191.05
2030 EBIT Forecast
Rp-4428653431.70

Future Consumer EPS Price Prediction Forecast for 2023 - 2025 - 2030

In the last three years, EPS for Future Consumer has grown by 7466.67%, going from Rp-0.03 to Rp-2.27. According to 0 major analysts, Future Consumer's EPS will fall by 47.77% in the next year, reaching Rp-1.19. Professionals believe that By 2030, Future Consumer's EPS will fall to Rp-1.82– a 19.83% decrease from its current value.

2023 EPS Forecast
Rp-1.19
2024 EPS Forecast
Rp-1.37
2025 EPS Forecast
Rp-1.76
2026 EPS Forecast
Rp-2.09
2027 EPS Forecast
Rp-1.73
2028 EPS Forecast
Rp-1.63
2029 EPS Forecast
Rp-1.69
2030 EPS Forecast
Rp-1.82