Price: 865
Last update: Fri Apr 25 2025
Price: 865
Last update: Fri Apr 25 2025
The intrinsic value of one asgr 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 | 2.93 | 2.84 | 2.75 | 2.66 | 2.58 | |
| Revenue Growth | -3.15% | -3.15% | -3.15% | -3.15% | -3.15% | |
| Net Margin | 3.57% | 3.57% | 3.57% | 3.57% | 3.57% | |
| Net Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.09 | 1.36 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.1 | 0.08 | 0.07 | 0.06 | 0.06 | 0.77 |
Total Shares:
Market Cap: 1.16T
Value Cap: 1.13T
asgr has a PE median of 11 and the last EPS is 123.99. Based on PE history, the fair valuation is 1430.
