Price: 1025
Last update: Fri Aug 22 2025
Price: 1025
Last update: Fri Aug 22 2025
The intrinsic value of one admr 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 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | |
| Revenue Growth | 77.99% | 77.99% | 77.99% | 77.99% | 77.99% | |
| Net Margin | 26.93% | 26.93% | 26.93% | 26.93% | 26.93% | |
| Net Income | 0 | 0 | 0 | 0 | 0 | 0.04 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0 | 0 | 0 | 0 | 0 | 0.02 |
Total Shares:
Market Cap: 41.9T
Value Cap: 0.02T
admr has a PE median of 136574 and the last EPS is 0.0095. Based on PE history, the fair valuation is 1297.
