IntrinsicWise Company Header

Price: 167

Last update: Fri Apr 25 2025

Company Logo
amar

IDX:amar.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

amar

The intrinsic value of one amar 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 1.44 1.81 2.28 2.86 3.60
Revenue Growth 25.74% 25.74% 25.74% 25.74% 25.74%
Net Margin 2.38% 2.38% 2.38% 2.38% 2.38%
Net Income 0.03 0.04 0.05 0.07 0.09 1.26
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.03 0.04 0.04 0.05 0.05 0.71

Intrinsic Value: 50

The stock is overvalued by 70%

Total Shares: 18350750000
Market Cap: 3.06T
Value Cap: 0.92T

Valuation History
Valuation History
Historical PE & EPS

amar has a PE median of 27 and the last EPS is 10.46. Based on PE history, the fair valuation is 283.