IntrinsicWise Company Header

Price: 10000

Last update: Fri Apr 25 2025

Company Logo
ades

IDX:ades.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

ades

The intrinsic value of one ades stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 1.77 2.26 2.88 3.68 4.70
Revenue Growth 27.71% 27.71% 27.71% 27.71% 27.71%
Net Margin 25.70% 25.70% 25.70% 25.70% 25.70%
Net Income 0.45 0.58 0.74 0.95 1.21 17.77
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.41 0.48 0.56 0.65 0.75 10.03

Intrinsic Value: 21824

The stock is undervalued by 118%

Total Shares: 589896800
Market Cap: 5.89T
Value Cap: 12.87T

Valuation History
Valuation History
Historical PE & EPS

ades has a PE median of 9 and the last EPS is 769. Based on PE history, the fair valuation is 7671.