PT Adhi Karya (Persero) Tbk Stock Forecast for 2023 - 2025 - 2030

Updated on 04/26/2024

Stock Rating
16
Price Target
Rp500.00
Consensus
Outperform
Upside
92.31%
Analysts
0
Stock Rating
16
Upside
92.31%
Analysts
0
Price Target
Rp500.00

PT Adhi Karya (Persero) Tbk Stock Forecast and Price Target

Based on the current earnings figures, this year's price targets for PT Adhi Karya (Persero) Tbk were recently set by distinguished experts, with an average mark of Rp500.00. If it reached this goal, it would represent a potential upside of approximately 92.31% from the previous closing price in April, 2024. The high end is Rp1090.00, and the low is Rp355.00. If you are interested in ADHI stock, it is important to also consider its competitors.

Rp500.00

92.31% Upside

Buy
Buy

PT Adhi Karya (Persero) Tbk Fair Value Forecast for 2023 - 2025 - 2030

In the last four years, PT Adhi Karya (Persero) Tbk's Price has decreased from Rp181.58 to Rp0.00 – a 100.00% drop. For the next year, analysts are expecting Fair Value to reach Rp404.66 – an increase of 100.00%. Over the next seven years, experts predict that Fair Value will grow by 100.00%.

2024 Fair Value Forecast
Rp404.66
2025 Fair Value Forecast
Rp702.97
2026 Fair Value Forecast
Rp603.53
2027 Fair Value Forecast
Rp350.13
2028 Fair Value Forecast
Rp404.29
2029 Fair Value Forecast
Rp505.97
2030 Fair Value Forecast
Rp571.53

PT Adhi Karya (Persero) Tbk Revenue Forecast for 2023 - 2025 - 2030

In the last two years, PT Adhi Karya (Persero) Tbk's Revenue has grown by 25.13%, from Rp10.83T to Rp13.55T. For the next year, analysts are expecting Revenue to reach Rp17.38T – an increase of 28.26%. Over the next seven years, experts predict that Revenue will grow by 28.18%.

2024 Rev Forecast
Rp17378.50B
2025 Rev Forecast
Rp20062.50B
2026 Rev Forecast
Rp16697.35B
2027 Rev Forecast
Rp15847.45B
2028 Rev Forecast
Rp16488.22B
2029 Rev Forecast
Rp17676.47B
2030 Rev Forecast
Rp17367.13B

PT Adhi Karya (Persero) Tbk Dividend per Share Forecast for 2023 - 2025 - 2030

2024 DPS Forecast
Rp0.00
2025 DPS Forecast
Rp0.00
2026 DPS Forecast
Rp7.50
2027 DPS Forecast
Rp5.00
2028 DPS Forecast
Rp5.83
2029 DPS Forecast
Rp4.58
2030 DPS Forecast
Rp5.55

PT Adhi Karya (Persero) Tbk Free Cash Flow Forecast for 2023 - 2025 - 2030

2024 FCF Forecast
Rp684.00B
2025 FCF Forecast
Rp559.00B
2026 FCF Forecast
Rp683.99B
2027 FCF Forecast
Rp651.66B
2028 FCF Forecast
Rp671.32B
2029 FCF Forecast
Rp634.98B
2030 FCF Forecast
Rp651.38B

PT Adhi Karya (Persero) Tbk EBITDA Forecast for 2023 - 2025 - 2030

PT Adhi Karya (Persero) Tbk's EBITDA has decreased by 11.04% In the last two years, from Rp1.17T to Rp1.04T. For next year, analysts predict EBITDA of Rp1.97T, which would mean an increase of 89.13%. Over the next eight years, experts predict that PT Adhi Karya (Persero) Tbk's EBITDA will grow at a rate of 158.68%.

2024 EBITDA Forecast
Rp1970.00B
2024 EBITDA Forecast
Rp1970.00B
2025 EBITDA Forecast
Rp2375.00B
2026 EBITDA Forecast
Rp3145.00B
2027 EBITDA Forecast
Rp2709.63B
2028 EBITDA Forecast
Rp2479.67B
2029 EBITDA Forecast
Rp2486.78B
2030 EBITDA Forecast
Rp2694.42B

PT Adhi Karya (Persero) Tbk EBIT Forecast for 2023 - 2025 - 2030

In the last two years, PT Adhi Karya (Persero) Tbk's EBIT has decreased from Rp1.01T to Rp898.91B – a 10.83% drop! In the next year, analysts believe that EBIT will reach Rp1.58T – an increase of 75.82%. For the next eight years, the forecast is for EBIT to grow by 168.05%.

2024 EBIT Forecast
Rp1580.50B
2024 EBIT Forecast
Rp1580.50B
2025 EBIT Forecast
Rp1879.50B
2026 EBIT Forecast
Rp2965.00B
2027 EBIT Forecast
Rp2445.93B
2028 EBIT Forecast
Rp2190.74B
2029 EBIT Forecast
Rp2163.42B
2030 EBIT Forecast
Rp2409.55B

PT Adhi Karya (Persero) Tbk EPS Price Prediction Forecast for 2023 - 2025 - 2030

In the last four years, PT Adhi Karya (Persero) Tbk's EPS has decreased from Rp7.00 to Rp0.00 – a 100.00% drop. For the next year, analysts are expecting EPS to reach Rp15.60 – an increase of 100.00%. Over the next seven years, experts predict that EPS will grow by 100.00%.

2024 EPS Forecast
Rp15.60
2025 EPS Forecast
Rp27.10
2026 EPS Forecast
Rp23.27
2027 EPS Forecast
Rp13.50
2028 EPS Forecast
Rp15.59
2029 EPS Forecast
Rp19.51
2030 EPS Forecast
Rp22.03