Price: 1200
Last update: Mon Apr 28 2025
Price: 1200
Last update: Mon Apr 28 2025
The intrinsic value of one akra 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 | 40.72 | 52.46 | 67.59 | 87.07 | 112.18 | |
| Revenue Growth | 28.83% | 28.83% | 28.83% | 28.83% | 28.83% | |
| Net Margin | 5.49% | 5.49% | 5.49% | 5.49% | 5.49% | |
| Net Income | 2.24 | 2.88 | 3.71 | 4.78 | 6.16 | 90.6 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 2.03 | 2.38 | 2.79 | 3.26 | 3.82 | 51.14 |
Total Shares:
Market Cap: 23.69T
Value Cap: 65.42T
akra has a PE median of 10 and the last EPS is 128.61. Based on PE history, the fair valuation is 1351.
