We build robust, transparent valuation and financial models — DCF, comparables, and precedent transactions — customized to Indonesian economic contexts. Models that hold up to scrutiny and inform real decisions.
Valuation and financial modeling produces numbers you can defend in any room — DCF, comparables, and scenario models built to a standard that survives scrutiny. A model is only as good as its assumptions, so we make those explicit.
Sub-services we provide
DCF valuation
Intrinsic value with transparent drivers.
Comparables & precedent analysis
Market-based benchmarks.
Scenario & sensitivity modeling
Value under a range of futures.
Operating & financial models
The engine behind the plan.
Investment & returns analysis
IRR, NPV, and payback.
How we approach it
- Structure the model. Build a clean, auditable architecture.
- Calibrate inputs. Ground assumptions in local market evidence.
- Triangulate value. Cross-check methods to a defensible range.
- Support the decision. Translate the output into a clear recommendation.
Where this shows up
- Valuing a target ahead of a bid.
- Building the model behind a fundraising.
- Scenario-modeling a major investment decision.
What we bring
- Models built to institutional standard and fully auditable.
- Assumptions made explicit and pressure-tested.
- Numbers framed for the decision they support.
Our experience
Our modeling supported a €300M+ cross-border bid and value assessments across deals worth hundreds of millions.