Price: 256
Last update: Fri Apr 25 2025
Price: 256
Last update: Fri Apr 25 2025
The intrinsic value of one adhi 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 | 17.79 | 20.49 | 23.60 | 27.18 | 31.31 | |
| Revenue Growth | 15.19% | 15.19% | 15.19% | 15.19% | 15.19% | |
| Net Margin | 0.77% | 0.77% | 0.77% | 0.77% | 0.77% | |
| Net Income | 0.14 | 0.16 | 0.18 | 0.21 | 0.24 | 3.53 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.12 | 0.13 | 0.14 | 0.14 | 0.15 | 1.99 |
Total Shares:
Market Cap: 2.15T
Value Cap: 2.67T
adhi has a PE median of 36 and the last EPS is 30.91. Based on PE history, the fair valuation is 1119.
