IntrinsicWise Company Header

Price: 120

Last update: Fri Aug 22 2025

Company Logo
aman

IDX:aman.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

aman

The intrinsic value of one aman 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 0.25 0.31 0.38 0.46 0.57
Revenue Growth 23.05% 23.05% 23.05% 23.05% 23.05%
Net Margin 28.68% 28.68% 28.68% 28.68% 28.68%
Net Income 0.07 0.09 0.11 0.13 0.16 2.41
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.06 0.07 0.08 0.09 0.1 1.36

Intrinsic Value: 457

The stock is undervalued by 281%

Total Shares: 3873500000
Market Cap: 0.46T
Value Cap: 1.77T

Valuation History
Valuation History
Historical PE & EPS

aman has a PE median of 50 and the last EPS is 19.44122. Based on PE history, the fair valuation is 988.