Price: 4300
Last update: Fri Apr 25 2025
Price: 4300
Last update: Fri Apr 25 2025
The intrinsic value of one bina 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 | 0.79 | 1.08 | 1.48 | 2.03 | 2.78 | |
| Revenue Growth | 37.03% | 37.03% | 37.03% | 37.03% | 37.03% | |
| Net Margin | 18.05% | 18.05% | 18.05% | 18.05% | 18.05% | |
| Net Income | 0.14 | 0.19 | 0.27 | 0.37 | 0.5 | 7.38 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.13 | 0.16 | 0.2 | 0.25 | 0.31 | 4.17 |
Total Shares:
Market Cap: 26.37T
Value Cap: 5.21T
bina has a PE median of 143 and the last EPS is 23.97. Based on PE history, the fair valuation is 3443.
