Reverse DCF
What growth rate is priced into Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR (PAEKY)?
At the current market price of $17.00, a reverse DCF implies Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR (PAEKY) must grow revenue about -18.2% per year for the next decade (-23.3% in year one) to be worth what it trades for — holding margins, taxes, reinvestment, and the discount rate fixed at the model's baseline assumptions.
Market price
$17.00
Implied growth (yr 1)
-23.3%
Implied 10-yr CAGR
-18.2%
Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR (PAEKY) reverse DCF FAQ
What revenue growth rate is priced into Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR (PAEKY)?
At the current market price of $17.00, a reverse DCF implies Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR's revenue must grow about -18.2% per year for the next ten years (starting at -23.3% in year one) to justify the price — holding margins, taxes, reinvestment, and the discount rate at the model's baseline assumptions.
What is a reverse DCF?
A regular DCF turns growth assumptions into a fair value. A reverse DCF inverts that: it holds every other assumption fixed and solves for the single revenue-growth path that makes intrinsic value equal the current market price. The result is the growth the market is already paying for — a hurdle you can judge the business against.
How does the implied growth compare with the model's own PAEKY forecast?
The forward DCF for Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR estimates a fair value of $328.66 per share, implying PAEKY is undervalued at the $17.00 market price. If the market-implied growth is well above what the forward model assumes, the price embeds more optimism than the fundamentals-anchored forecast — and vice versa.
How this PAEKY implied growth is solved
The engine takes the same 10-year DCF used for the Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR fair-value estimate — margins converging to Damodaran industry benchmarks, year-by-year WACC, a reinvestment rate tied to sales-to-capital efficiency — and inverts it: instead of projecting growth to get a value, it bisects on the starting revenue-growth rate, re-running the valuation until intrinsic value matches the market price. The implied path follows the same moat-scored convergence toward the 2% terminal growth rate that the forward model uses.
The interactive version lets you change what is held fixed — margins, convergence timing, industry benchmarks — and overlays the market-implied growth path on your own editable forecast, so you can see exactly where your expectations and the market's diverge.
The implied growth re-solves when Aneka Tambang Persero Tbk Perusahaan Perseroan PT ADR files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last solved 2026-07-10.