Price: 204
Last update: Mon Apr 28 2025
Price: 204
Last update: Mon Apr 28 2025
The intrinsic value of one bnii 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 | 9.08 | 8.91 | 8.73 | 8.56 | 8.40 | |
| Revenue Growth | -1.94% | -1.94% | -1.94% | -1.94% | -1.94% | |
| Net Margin | 15.60% | 15.60% | 15.60% | 15.60% | 15.60% | |
| Net Income | 1.42 | 1.39 | 1.36 | 1.34 | 1.31 | 19.28 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.29 | 1.15 | 1.02 | 0.91 | 0.81 | 10.88 |
Total Shares:
Market Cap: 15.54T
Value Cap: 16.07T
bnii has a PE median of 13 and the last EPS is 13.84. Based on PE history, the fair valuation is 193.
