IntrinsicWise Company Header

Price: 4860

Last update: Fri Apr 25 2025

Company Logo
asii

IDX:asii.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

asii

The intrinsic value of one asii 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 321.98 377.69 443.05 519.71 609.64
Revenue Growth 17.30% 17.30% 17.30% 17.30% 17.30%
Net Margin 9.75% 9.75% 9.75% 9.75% 9.75%
Net Income 31.39 36.82 43.19 50.66 59.42 874.39
Discount Rate 10% 10% 10% 10% 10%
Present Value 28.53 30.43 32.45 34.6 36.9 493.57

Intrinsic Value: 16215

The stock is undervalued by 234%

Total Shares: 40484000000
Market Cap: 196.75T
Value Cap: 656.47T

Valuation History
Valuation History
Historical PE & EPS

asii has a PE median of 9 and the last EPS is 840. Based on PE history, the fair valuation is 7665.