Price: 590
Last update: Fri Apr 25 2025
Price: 590
Last update: Fri Apr 25 2025
The intrinsic value of one arna 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 | 2.53 | 2.62 | 2.72 | 2.82 | 2.92 | |
| Revenue Growth | 3.66% | 3.66% | 3.66% | 3.66% | 3.66% | |
| Net Margin | 17.93% | 17.93% | 17.93% | 17.93% | 17.93% | |
| Net Income | 0.45 | 0.47 | 0.49 | 0.5 | 0.52 | 7.7 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.41 | 0.39 | 0.37 | 0.34 | 0.33 | 4.35 |
Total Shares:
Market Cap: 4.28T
Value Cap: 6.18T
arna has a PE median of 12 and the last EPS is 56.27. Based on PE history, the fair valuation is 677.
