Price: 1220
Last update: Fri May 16 2025
Price: 1220
Last update: Fri May 16 2025
The intrinsic value of one bali 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 | 1.00 | 1.07 | 1.14 | 1.21 | 1.30 | |
| Revenue Growth | 6.75% | 6.75% | 6.75% | 6.75% | 6.75% | |
| Net Margin | 16.18% | 16.18% | 16.18% | 16.18% | 16.18% | |
| Net Income | 0.16 | 0.17 | 0.18 | 0.2 | 0.21 | 3.09 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.15 | 0.14 | 0.14 | 0.13 | 0.13 | 1.74 |
Total Shares:
Market Cap: 4.8T
Value Cap: 2.43T
bali has a PE median of 15 and the last EPS is 32.23. Based on PE history, the fair valuation is 511.
