Price: 4000
Last update: Fri Apr 25 2025
Price: 4000
Last update: Fri Apr 25 2025
The intrinsic value of one bbsi 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 | 0.84 | 1.69 | 3.39 | 6.82 | 13.69 | |
| Revenue Growth | 100.84% | 100.84% | 100.84% | 100.84% | 100.84% | |
| Net Margin | 43.52% | 43.52% | 43.52% | 43.52% | 43.52% | |
| Net Income | 0.37 | 0.74 | 1.48 | 2.97 | 5.96 | 87.67 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.33 | 0.61 | 1.11 | 2.03 | 3.7 | 49.49 |
Total Shares:
Market Cap: 14.69T
Value Cap: 57.26T
bbsi has a PE median of 140 and the last EPS is 38. Based on PE history, the fair valuation is 5330.
