IntrinsicWise Company Header

Price: 75

Last update: Fri Aug 22 2025

Company Logo
agrs

IDX:agrs.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

agrs

The intrinsic value of one agrs 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 0.73 0.90 1.12 1.40 1.74
Revenue Growth 24.30% 24.30% 24.30% 24.30% 24.30%
Net Margin 9.35% 9.35% 9.35% 9.35% 9.35%
Net Income 0.07 0.08 0.11 0.13 0.16 2.39
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.06 0.07 0.08 0.09 0.1 1.35

Intrinsic Value: 36

The stock is overvalued by 51%

Total Shares: 47864384874
Market Cap: 3.58T
Value Cap: 1.74T

Valuation History
Valuation History
Historical PE & EPS

agrs has a PE median of 13 and the last EPS is 0.7. Based on PE history, the fair valuation is 9.