Price: 865
Last update: Fri Apr 25 2025
Price: 865
Last update: Fri Apr 25 2025
The intrinsic value of one bsde 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 | 14.30 | 17.67 | 21.83 | 26.97 | 33.32 | |
| Revenue Growth | 23.55% | 23.55% | 23.55% | 23.55% | 23.55% | |
| Net Margin | 16.59% | 16.59% | 16.59% | 16.59% | 16.59% | |
| Net Income | 2.37 | 2.93 | 3.62 | 4.47 | 5.53 | 81.32 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 2.16 | 2.42 | 2.72 | 3.06 | 3.43 | 45.9 |
Total Shares:
Market Cap: 18.09T
Value Cap: 59.68T
bsde has a PE median of 11 and the last EPS is 137.63. Based on PE history, the fair valuation is 1546.
