Price: 66
Last update: Fri Apr 25 2025
Price: 66
Last update: Fri Apr 25 2025
The intrinsic value of one bcap 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 | 3.14 | 3.39 | 3.65 | 3.94 | 4.26 | |
| Revenue Growth | 7.90% | 7.90% | 7.90% | 7.90% | 7.90% | |
| Net Margin | 3.55% | 3.55% | 3.55% | 3.55% | 3.55% | |
| Net Income | 0.11 | 0.12 | 0.13 | 0.14 | 0.15 | 2.22 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.1 | 0.1 | 0.1 | 0.1 | 0.09 | 1.25 |
Total Shares:
Market Cap: 2.81T
Value Cap: 1.74T
bcap has a PE median of 38 and the last EPS is 1.79. Based on PE history, the fair valuation is 69.
