IntrinsicWise Company Header

Price: 865

Last update: Fri Apr 25 2025

Company Logo
bukk

IDX:bukk.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bukk

The intrinsic value of one bukk 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 3.76 3.78 3.79 3.80 3.82
Revenue Growth 0.35% 0.35% 0.35% 0.35% 0.35%
Net Margin 13.48% 13.48% 13.48% 13.48% 13.48%
Net Income 0.51 0.51 0.51 0.51 0.51 7.57
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.46 0.42 0.38 0.35 0.32 4.27

Intrinsic Value: 2371

The stock is undervalued by 174%

Total Shares: 2618017470
Market Cap: 2.26T
Value Cap: 6.2T

Valuation History
Valuation History
Historical PE & EPS

bukk has a PE median of 5 and the last EPS is 289. Based on PE history, the fair valuation is 1621.