Price: 610
Last update: Fri Apr 25 2025
Price: 610
Last update: Fri Apr 25 2025
The intrinsic value of one assa 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 | 4.62 | 5.33 | 6.14 | 7.08 | 8.17 | |
| Revenue Growth | 15.31% | 15.31% | 15.31% | 15.31% | 15.31% | |
| Net Margin | 2.73% | 2.73% | 2.73% | 2.73% | 2.73% | |
| Net Income | 0.13 | 0.15 | 0.17 | 0.19 | 0.22 | 3.28 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.11 | 0.12 | 0.13 | 0.13 | 0.14 | 1.85 |
Total Shares:
Market Cap: 2.2T
Value Cap: 2.48T
assa has a PE median of 45 and the last EPS is 53.52. Based on PE history, the fair valuation is 2429.
