IntrinsicWise Company Header

Price: 460

Last update: Fri Apr 25 2025

Company Logo
bmas

IDX:bmas.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bmas

The intrinsic value of one bmas 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 0.77 0.97 1.23 1.55 1.95
Revenue Growth 26.06% 26.06% 26.06% 26.06% 26.06%
Net Margin 17.34% 17.34% 17.34% 17.34% 17.34%
Net Income 0.13 0.17 0.21 0.27 0.34 4.97
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.12 0.14 0.16 0.18 0.21 2.81

Intrinsic Value: 219

The stock is overvalued by 52%

Total Shares: 16522271500
Market Cap: 7.6T
Value Cap: 3.62T

Valuation History
Valuation History
Historical PE & EPS

bmas has a PE median of 46 and the last EPS is 3.99. Based on PE history, the fair valuation is 185.