Price: 89
Last update: Fri Apr 25 2025
Price: 89
Last update: Fri Apr 25 2025
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| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
|---|---|---|---|---|---|---|
| Revenue | 0.22 | 0.27 | 0.34 | 0.42 | 0.53 | |
| Revenue Growth | 24.97% | 24.97% | 24.97% | 24.97% | 24.97% | |
| Net Margin | 28.37% | 28.37% | 28.37% | 28.37% | 28.37% | |
| Net Income | 0.06 | 0.08 | 0.1 | 0.12 | 0.15 | 2.2 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.06 | 0.06 | 0.07 | 0.08 | 0.09 | 1.24 |
Total Shares:
Market Cap: 0.34T
Value Cap: 1.6T
aman has a PE median of 49 and the last EPS is 16.392335. Based on PE history, the fair valuation is 816.
