Price: 515
Last update: Fri Apr 25 2025
Price: 515
Last update: Fri Apr 25 2025
The intrinsic value of one bjtm 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 | 6.05 | 6.49 | 6.97 | 7.49 | 8.04 | |
| Revenue Growth | 7.38% | 7.38% | 7.38% | 7.38% | 7.38% | |
| Net Margin | 27.85% | 27.85% | 27.85% | 27.85% | 27.85% | |
| Net Income | 1.68 | 1.81 | 1.94 | 2.08 | 2.24 | 32.94 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.53 | 1.49 | 1.46 | 1.42 | 1.39 | 18.59 |
Total Shares:
Market Cap: 7.73T
Value Cap: 25.89T
bjtm has a PE median of 7 and the last EPS is 86.94. Based on PE history, the fair valuation is 621.
