• This service has been inactive since 2010 as my new role in TM1 consulting.
  • Please disregard any commercial offers as this website has been archived and transformed into a blog rather than a commercial website.
  • Please contact me for more info in BI and Financial Modelling consultancy.

Astra share value using Dividend Discount Model

Share valuation of PT Astra International Tbk using Dividend Discount Model.

Last dividend: 290
Dividend growth: 40.00% assumed
Discount rate: 42.13% cost of equity

Estimated share price = Last dividend (1 + dividend growth) / (discount rate - dividend growth)

Estimated share price = 19,047.38