Price: 695
Last update: Fri Apr 25 2025
Price: 695
Last update: Fri Apr 25 2025
The intrinsic value of one bbhi 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 | 1.29 | 3.36 | 8.77 | 22.88 | 59.74 | |
| Revenue Growth | 161.06% | 161.06% | 161.06% | 161.06% | 161.06% | |
| Net Margin | 46.74% | 46.74% | 46.74% | 46.74% | 46.74% | |
| Net Income | 0.6 | 1.57 | 4.1 | 10.7 | 27.93 | 410.9 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.55 | 1.3 | 3.08 | 7.31 | 17.34 | 231.94 |
Total Shares:
Market Cap: 15.1T
Value Cap: 261.5T
bbhi has a PE median of 90 and the last EPS is 18.24. Based on PE history, the fair valuation is 1643.
