Price: 198
Last update: Fri Apr 25 2025
Price: 198
Last update: Fri Apr 25 2025
The intrinsic value of one budi 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 | 3.74 | 4.07 | 4.42 | 4.82 | 5.24 | |
| Revenue Growth | 8.84% | 8.84% | 8.84% | 8.84% | 8.84% | |
| Net Margin | 2.42% | 2.42% | 2.42% | 2.42% | 2.42% | |
| Net Income | 0.09 | 0.1 | 0.11 | 0.12 | 0.13 | 1.87 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 1.05 |
Total Shares:
Market Cap: 0.89T
Value Cap: 1.45T
budi has a PE median of 10 and the last EPS is 17.82. Based on PE history, the fair valuation is 182.
