Price: 930
Last update: Fri Apr 25 2025
Price: 930
Last update: Fri Apr 25 2025
The intrinsic value of one bsim 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 | 3.66 | 3.61 | 3.57 | 3.53 | 3.49 | |
| Revenue Growth | -1.13% | -1.13% | -1.13% | -1.13% | -1.13% | |
| Net Margin | 3.62% | 3.62% | 3.62% | 3.62% | 3.62% | |
| Net Income | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 1.86 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.12 | 0.11 | 0.1 | 0.09 | 0.08 | 1.05 |
Total Shares:
Market Cap: 18.33T
Value Cap: 1.53T
bsim has a PE median of 111 and the last EPS is 4.28. Based on PE history, the fair valuation is 475.
