IntrinsicWise Company Header

Price: 108

Last update: Fri Apr 25 2025

Company Logo
aisa

IDX:aisa.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

aisa

The intrinsic value of one aisa 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 1.86 2.05 2.26 2.50 2.75
Revenue Growth 10.30% 10.30% 10.30% 10.30% 10.30%
Net Margin 18.95% 18.95% 18.95% 18.95% 18.95%
Net Income 0.35 0.39 0.43 0.47 0.52 7.68
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.32 0.32 0.32 0.32 0.32 4.34

Intrinsic Value: 638

The stock is undervalued by 491%

Total Shares: 9311800000
Market Cap: 1T
Value Cap: 5.94T

Valuation History
Valuation History
Historical PE & EPS

aisa has a PE median of 3 and the last EPS is 5.56. Based on PE history, the fair valuation is 20.