Cardig Aero Services Valuation

Q: What is the Fair Price of CASS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

CASS (IDR1705) is trading below our estimate of [[fair value]] (IDR12106.52)

Is CASS undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of CASS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: CASS (IDR1705) is trading below our estimate of fair value (IDR12106.52)

Significantly Below Fair Value: CASS is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CASS?

Key metric: As CASS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CASS. This is calculated by dividing CASS's market cap by their current earnings.
What is CASS's PE Ratio?
PE Ratio	11x
Earnings	Rp323.57b
Market Cap	Rp3.56t

CASS key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.1x
Enterprise Value/EBITDA	3.3x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does CASS's PE Ratio compare to its peers?

The above table shows the PE ratio for CASS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	8.3x
CMNP Citra Marga Nusaphala Persada	7.7x	n/a	Rp7.7t
IPCM Jasa Armada Indonesia	9x	n/a	Rp1.4t
IPCC Indonesia Kendaraan Terminal	6.8x	12.6%	Rp1.3t
BIRD Blue Bird	9.5x	n/a	Rp5.0t
CASS Cardig Aero Services	11x	n/a	Rp3.6t

Price-To-Earnings vs Peers: CASS is expensive based on its Price-To-Earnings Ratio (11x) compared to the peer average (8.3x).

Price to Earnings Ratio vs Industry

How does CASS's PE Ratio compare vs other companies in the Asian Infrastructure Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: CASS is good value based on its Price-To-Earnings Ratio (11x) compared to the Asian Infrastructure industry average (13.9x).

Price to Earnings Ratio vs Fair Ratio

What is CASS's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CASS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	11x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate CASS's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.