IntrinsicWise Company Header

Price: 1035

Last update: Fri Apr 25 2025

Company Logo
bbtn

IDX:bbtn.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bbtn

The intrinsic value of one bbtn 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 15.32 16.77 18.37 20.12 22.03
Revenue Growth 9.51% 9.51% 9.51% 9.51% 9.51%
Net Margin 18.40% 18.40% 18.40% 18.40% 18.40%
Net Income 2.82 3.09 3.38 3.7 4.05 59.66
Discount Rate 10% 10% 10% 10% 10%
Present Value 2.56 2.55 2.54 2.53 2.52 33.68

Intrinsic Value: 3304

The stock is undervalued by 219%

Total Shares: 14034000000
Market Cap: 14.52T
Value Cap: 46.37T

Valuation History
Valuation History
Historical PE & EPS

bbtn has a PE median of 5 and the last EPS is 232. Based on PE history, the fair valuation is 1216.