Price: 132
Last update: Fri Apr 25 2025
Price: 132
Last update: Fri Apr 25 2025
The intrinsic value of one baca 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 | 0.92 | 1.17 | 1.48 | 1.87 | 2.37 | |
| Revenue Growth | 26.62% | 26.62% | 26.62% | 26.62% | 26.62% | |
| Net Margin | 12.10% | 12.10% | 12.10% | 12.10% | 12.10% | |
| Net Income | 0.11 | 0.14 | 0.18 | 0.23 | 0.29 | 4.21 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.1 | 0.12 | 0.13 | 0.15 | 0.18 | 2.38 |
Total Shares:
Market Cap: 2.63T
Value Cap: 3.06T
baca has a PE median of 80 and the last EPS is 6.62. Based on PE history, the fair valuation is 534.
