Price: 8600
Last update: Fri Apr 25 2025
Price: 8600
Last update: Fri Apr 25 2025
The intrinsic value of one admf 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 | 7.96 | 8.05 | 8.15 | 8.24 | 8.34 | |
| Revenue Growth | 1.18% | 1.18% | 1.18% | 1.18% | 1.18% | |
| Net Margin | 20.55% | 20.55% | 20.55% | 20.55% | 20.55% | |
| Net Income | 1.64 | 1.65 | 1.67 | 1.69 | 1.71 | 25.22 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.49 | 1.37 | 1.26 | 1.16 | 1.06 | 14.24 |
Total Shares:
Market Cap: 8.6T
Value Cap: 20.57T
admf has a PE median of 5 and the last EPS is 1715. Based on PE history, the fair valuation is 9263.
