AstraWatch
Since the key parameters in valuation model are mostly influenced by market behaviour, then it is important to update some relevant market data in regular basis to see how they can affect the analysis. The relevant market data may include INDO17 risk-free rate, ASTRA share price and JSX Composite market index that are able to indicate changes in value. The main goal is to adjust Beta and WACC for calculating the live-updated equity value, most importantly, the equity value per share or share fair value of the Indonesia's giant automotive.
  • DISCLAIMER: This valuation is only for academic purposes and to apply the CAPM concept.
  • WARNING: CAPM does not work empirically and can be invalid in application.
  • INTUITION: While risk free rate and risk premium can be standardised, beta may follow one's sensible intuition.
  • READ: Benchmark issue in CAPM
  • Cost of Equity (Re) =
    Rf + Beta (Rm - Rf)
    Rf = INDO17; Rm = JKSE
  • Cost of Debt (Rd) =
    InterestExpenses/TotalDebt
  • Weighted Average Cost of Capital
    Re[E/(D+E)] + Rd[D/(D+E)](1-Tx)
PT Astra International Tbk (Astra) is an Indonesia-based automotive manufacturer. Astra comprises six business divisions: Automotive, Financial Services, Heavy Equipment, Agribusiness, Information Technology, and Infrastructure. Astra is an integrated automotive business with operations ranging from automotive and component manufacturing, distribution and after-sales services through out the country, car rental, used car sales, consumer finance for automotive products, insurance and infrastructure. The Company has partnerships with some international automotive entities such as Toyota, Honda, Daihatsu, Isuzu, BMW, Peugeot and Nissan Diesel. In addition, Astra has formed strategic alliances with international corporations including Komatsu, Fuji-Xerox, General Electric and CMG. The Company is headquartered in Jakarta, Indonesia.

Friday, November 02, 2007

Value-at-Risk


Suppose you hold a portfolio like this.

Astra Int shares (ASII) with market value of IDR1,000,000,000.00
Indonesia Govt bonds (Indo-17) with market value of IDR1,000,000,000.00

Total market value of your portfolio is IDR2,000,000,000.00

You may wonder how much your portfolio value would be tomorrow in the worst-case scenario.

How do we get that value? Such value is known as Value-at-Risk (VaR).

The procedure:
1. Collect historical daily data for Astra share prices and calculate the daily return.
2. Collect historical daily date for Indonesia govt bonds yields, generate index and calculate the daily return.
3. Generate covariance matrix for share return and bond return.
4. Calculate portfolio variance and standard deviation. In Excel, it can be done using MMULT(MMULT(TRANSPOSE(value),covariancematrix),value)
5. Calculate VaR at 99% confidence level as 2.326 multiply by standard deviation.
6. Tomorrow's worst value = Today's value - VaR

From the example, I found tomorrow's worst case value is IDR1,937,346,708.11

Download the Excel model here >>>

AstraWatch: week 29 Oct 07


PT Astra International Tbk (ASII)

Live-updated Value
Growth 16.00%
BETA 1.298713447
WACC 21.35%
Equity value (in IDR ,000,000,000) 42,757.86
Value per share (in IDR) 10,561.79

last trade
ASII 22,500.00
JKSE 2,638.21
INDO-17 6.086

Wednesday, September 19, 2007

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

Sunday, August 26, 2007

AstraWatch: week 24 Aug 07


PT Astra International Tbk (ASII)

Live-updated Value
  • Growth 16.00%
  • BETA 1.303462794
  • WACC 19.76%
  • Equity value (in IDR ,000,000,000) 68,188.12
  • Value per share (in IDR) 16,843.41

last trade
  • ASII 17,300.00
  • JKSE 2,143.11
  • INDO-17 6.887
[August 2006] [November 2006] [January 2007] [February 2007] [March 2007] [April 2007] [July 2007] [August 2007] [September 2007] [November 2007]

Reuters Business Footsie Currency
feed RSS or Atom
email AstraWatch
CreativeCommons