Future Retail Stock Forecast for 2023 - 2025 - 2030

Updated on 02/01/2023

Stock Rating
0
Price Target
Rp1.12k
Consensus
-
Upside
16721.95%
Analysts
0
Stock Rating
0
Upside
16721.95%
Analysts
0
Price Target
Rp1.12k

Future Retail Stock Forecast and Price Target

Future Retail has an average price target of Rp1118.66 recently offered by notable experts for 2023, which would represent a potential upside of approximately 16721.95% from the last closing price in July, 2022 if reached. This potential increase is based on a high estimate of Rp1252.90 and a low estimate of Rp995.61. If you're looking to buy Future Retail stock, you may also want to check out its rivals.

Rp1.12k

16721.95% Upside

-

Future Retail Fair Value Forecast for 2023 - 2025 - 2030

In the last three years, Future Retail's Price has decreased by 91.68%, going from Rp449.31 to Rp37.39. In the next year, analysts believe that Fair Value will reach Rp259.03 – an increase of 592.70%. For the next eight years, the forecast is forFair Value to grow by 2292.58%.

2023 Fair Value Forecast
Rp259.03
2024 Fair Value Forecast
Rp1.75k
2025 Fair Value Forecast
Rp754.92
2026 Fair Value Forecast
Rp657.73
2027 Fair Value Forecast
Rp793.05
2028 Fair Value Forecast
Rp1.14k
2029 Fair Value Forecast
Rp1.01k
2030 Fair Value Forecast
Rp894.69
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside
DMART Stock Forecast Avenue Supermarts Hold 13
Rp3.84k Rp0.00 -4.10%
500251 Stock Forecast Trent Outperform 10
Rp1.25k Rp0.00 -2.24%
535755 Stock Forecast Aditya Birla Fashion and Retai... Buy 11
Rp287.50 Rp248.44 23.30%
500031 Stock Forecast Bajaj Electricals Buy 18
Rp1.18k Rp1.28k 2.14%
517506 Stock Forecast TTK Prestige Buy 18
Rp900.55 Rp1.04k 12.43%

Future Retail Revenue Forecast for 2023 - 2025 - 2030

In the last two years, Future Retail's Revenue has decreased by 68.83%, going from Rp203.34B to Rp63.39B. In the next year, analysts believe that Revenue will reach Rp156.95B – an increase of 147.59%. For the next nine years, the forecast is forRevenue to grow by 271.19%.

2022 Rev Forecast
Rp156.95B
2023 Rev Forecast
Rp241.53B
2024 Rev Forecast
Rp343.67B
2025 Rev Forecast
Rp201.22B
2026 Rev Forecast
Rp205.28B
2027 Rev Forecast
Rp232.03B
2028 Rev Forecast
Rp276.33B
2029 Rev Forecast
Rp249.12B
2030 Rev Forecast
Rp235.30B
Ticker Name Consensus Stock Rating Price Price Target Upside/Downside
532638 Stock Forecast Shoppers Stop Outperform 7
Rp340.05 Rp282.67 49.98%
IFBIND Stock Forecast IFB Industries Outperform 8
Rp935.30 Rp1.15k 1.04%
SPENCERS Stock Forecast Spencer's Retail - 8
Rp109.30 Rp0.00 11.61%

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

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

In the last two years, Future Retail's Free Cash Flow has decreased from Rp-11.15B to Rp-1.87B – a 83.24% drop! In the next year, analysts are expecting an increase in Free Cash Flow, predicting it will reach Rp-41.42B – an increase of 2115.98%. The Future Retail forecast is for Free Cash Flow to reach Rp-13.17T or grow by 704545.16%.

2022 FCF Forecast
Rp-41421098160.00
2023 FCF Forecast
Rp-460806955623.46
2024 FCF Forecast
Rp-5112607091946.70
2025 FCF Forecast
Rp-383615952132.40
2026 FCF Forecast
Rp-1727218037277.70
2027 FCF Forecast
Rp-7852854380417.70
2028 FCF Forecast
Rp-36043031035241.00
2029 FCF Forecast
Rp-7928265393385.20
2030 FCF Forecast
Rp-13171227298031.00

Future Retail Net Income Forecast for 2023 - 2025 - 2030

Future Retail's Net Income has decreased by 538.71% In the last two years, from Rp7.27B to Rp-31.90B. In the next year, analysts predict that Net Income will reach Rp-710.68B – an increase of 2128.16%. For the next nine years, the forecast is for Net Income to grow by 24651.62%.

2022 NI Forecast
Rp-710675025146.67
2023 NI Forecast
Rp-15370953227222.00
2024 NI Forecast
Rp-10732511908354.00
2025 NI Forecast
Rp-5449611796665.30
2026 NI Forecast
Rp-6263057184180.80
2027 NI Forecast
Rp-8917967124555.10
2028 NI Forecast
Rp-10528551987250.00
2029 NI Forecast
Rp-8490926225984.00
2030 NI Forecast
Rp-7894580174045.70

Future Retail EBITDA Forecast for 2023 - 2025 - 2030

In the last two years, Future Retail has seen a decline in its EBITDA, from Rp10.53B to Rp-13.55B – a 228.67% decrease. For next year, the 0 analysts predict EBITDA of Rp-34.90B, which would mean an increase of 157.54%. Over the next nine years, the pros' prediction is EBITDAof Rp-54.52B, which would mean a nine-year growth forecast of 302.32%.

2022 EBITDA Forecast
Rp-34898472780.00
2023 EBITDA Forecast
Rp-52239523904.38
2024 EBITDA Forecast
Rp-81495398608.30
2025 EBITDA Forecast
Rp-46107380019.29
2026 EBITDA Forecast
Rp-47283118209.78
2027 EBITDA Forecast
Rp-53329052924.87
2028 EBITDA Forecast
Rp-64513932958.31
2029 EBITDA Forecast
Rp-57810935323.95
2030 EBITDA Forecast
Rp-54517639041.66

Future Retail EBIT Forecast for 2023 - 2025 - 2030

In the last two years, Future Retail's EBIT has decreased by 301.32%, from Rp9.49B to Rp-19.11B. In the next year, analysts expect EBIT to reach Rp-38.31B – an increase of 100.49%. For the next nine years, the forecast is for EBIT to grow by 152.38%.

2022 EBIT Forecast
Rp-38308225770.00
2023 EBIT Forecast
Rp-50271884677.97
2024 EBIT Forecast
Rp-64304443421.08
2025 EBIT Forecast
Rp-43782752043.97
2026 EBIT Forecast
Rp-43965180177.48
2027 EBIT Forecast
Rp-47576186976.06
2028 EBIT Forecast
Rp-53740474935.26
2029 EBIT Forecast
Rp-50252718111.96
2030 EBIT Forecast
Rp-48222508300.24

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

In the last three years, Future Retail's EPS has decreased by 91.68%, going from Rp7.81 to Rp0.65. In the next year, analysts believe that EPS will reach Rp4.50 – an increase of 592.70%. For the next eight years, the forecast is forEPS to grow by 2292.58%.

2023 EPS Forecast
Rp4.50
2024 EPS Forecast
Rp30.46
2025 EPS Forecast
Rp13.12
2026 EPS Forecast
Rp11.43
2027 EPS Forecast
Rp13.79
2028 EPS Forecast
Rp19.75
2029 EPS Forecast
Rp17.61
2030 EPS Forecast
Rp15.55