Price: 525
Last update: Fri Apr 25 2025
Price: 525
Last update: Fri Apr 25 2025
The intrinsic value of one aces stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....
Summary DCF Valuation| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
|---|---|---|---|---|---|---|
| Revenue | 8.35 | 8.63 | 8.93 | 9.24 | 9.56 | |
| Revenue Growth | 3.46% | 3.46% | 3.46% | 3.46% | 3.46% | |
| Net Margin | 10.10% | 10.10% | 10.10% | 10.10% | 10.10% | |
| Net Income | 0.84 | 0.87 | 0.9 | 0.93 | 0.97 | 14.21 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.77 | 0.72 | 0.68 | 0.64 | 0.6 | 8.02 |
Total Shares:
Market Cap: 8.98T
Value Cap: 11.42T
aces has a PE median of 19 and the last EPS is 49.8. Based on PE history, the fair valuation is 984.
