Price: 1155
Last update: Mon Apr 28 2025
Price: 1155
Last update: Mon Apr 28 2025
The intrinsic value of one btps 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 | 5.01 | 5.48 | 6.00 | 6.57 | 7.19 | |
| Revenue Growth | 9.47% | 9.47% | 9.47% | 9.47% | 9.47% | |
| Net Margin | 26.17% | 26.17% | 26.17% | 26.17% | 26.17% | |
| Net Income | 1.31 | 1.43 | 1.57 | 1.72 | 1.88 | 27.69 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.19 | 1.19 | 1.18 | 1.17 | 1.17 | 15.63 |
Total Shares:
Market Cap: 8.89T
Value Cap: 21.52T
btps has a PE median of 14 and the last EPS is 110. Based on PE history, the fair valuation is 1623.
