IntrinsicWise Company Header

Price: 95

Last update: Fri May 16 2025

Intrinsic Value

Intrinsic Value

bola

The intrinsic value of one bola 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 0.30 0.47 0.73 1.14 1.77
Revenue Growth 55.35% 55.35% 55.35% 55.35% 55.35%
Net Margin 17.63% 17.63% 17.63% 17.63% 17.63%
Net Income 0.05 0.08 0.13 0.2 0.31 4.58
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.05 0.07 0.1 0.14 0.19 2.59

Intrinsic Value: 474

The stock is undervalued by 399%

Total Shares: 6606861992
Market Cap: 0.62T
Value Cap: 3.13T

Valuation History
Valuation History
Historical PE & EPS

bola has a PE median of 10 and the last EPS is -8.17. Based on PE history, the fair valuation is -83.