Price: 2140
Last update: Fri Apr 25 2025
Price: 2140
Last update: Fri Apr 25 2025
The intrinsic value of one antm 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 | 53.35 | 63.92 | 76.59 | 91.76 | 109.95 | |
| Revenue Growth | 19.82% | 19.82% | 19.82% | 19.82% | 19.82% | |
| Net Margin | 5.88% | 5.88% | 5.88% | 5.88% | 5.88% | |
| Net Income | 3.14 | 3.76 | 4.51 | 5.4 | 6.47 | 95.17 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 2.85 | 3.11 | 3.39 | 3.69 | 4.02 | 53.72 |
Total Shares:
Market Cap: 51.42T
Value Cap: 70.77T
antm has a PE median of 15 and the last EPS is 101.13. Based on PE history, the fair valuation is 1583.
