Price: 690
Last update: Fri Apr 25 2025
Price: 690
Last update: Fri Apr 25 2025
The intrinsic value of one bnba 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 | 0.35 | 0.36 | 0.38 | 0.39 | 0.41 | |
| Revenue Growth | 3.98% | 3.98% | 3.98% | 3.98% | 3.98% | |
| Net Margin | 13.77% | 13.77% | 13.77% | 13.77% | 13.77% | |
| Net Income | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.83 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.47 |
Total Shares:
Market Cap: 2.33T
Value Cap: 0.66T
bnba has a PE median of 70 and the last EPS is 21.53. Based on PE history, the fair valuation is 1509.
