IntrinsicWise Company Header

Price: 720

Last update: Fri Apr 25 2025

Company Logo
bbld

IDX:bbld.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bbld

The intrinsic value of one bbld 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 0.77 0.81 0.85 0.90 0.95
Revenue Growth 5.40% 5.40% 5.40% 5.40% 5.40%
Net Margin 10.16% 10.16% 10.16% 10.16% 10.16%
Net Income 0.08 0.08 0.09 0.09 0.1 1.41
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.07 0.07 0.06 0.06 0.06 0.8

Intrinsic Value: 682

The stock is overvalued by 5%

Total Shares: 1645796054
Market Cap: 1.18T
Value Cap: 1.12T

Valuation History
Valuation History
Historical PE & EPS

bbld has a PE median of 10 and the last EPS is 46.62. Based on PE history, the fair valuation is 507.