Accredited Solutions, Inc.

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF in IDR converted to USD at 17,957 IDR/USD: IDR 27.0 trillion normalized FCF base (avg of FY2024, FY2025, and TTM); 5% annual FCF growth years 1-5; 4% growth years 6-10; 12% discount rate reflecting Indonesia country and currency risk; 4% terminal growth; IDR 71.55 trillion net debt; 39.92 billion shares outstanding.

Reasoning: Astra International is a mature, diversified Indonesian conglomerate (auto distribution via Toyota/Daihatsu, heavy equipment and mining via United Tractors, agribusiness, financial services, infrastructure) with GDP-like growth prospects and a recent slight revenue decline; a higher discount rate was used for emerging-market and currency risk, and consolidated net debt (largely financing-arm leverage matched by receivables) was netted as a conservative simplification.