IntrinsicWise Company Header

Price: 83

Last update: Fri Apr 25 2025

Company Logo
bvic

IDX:bvic.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bvic

The intrinsic value of one bvic 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 0.56 2.27 9.22 37.36 151.45
Revenue Growth 305.36% 305.36% 305.36% 305.36% 305.36%
Net Margin 103.49% 103.49% 103.49% 103.49% 103.49%
Net Income 0.58 2.35 9.54 38.67 156.73 2306.23
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.53 1.94 7.17 26.41 97.32 1301.81

Intrinsic Value: 90556

The stock is undervalued by 109004%

Total Shares: 15848456250
Market Cap: 1.31T
Value Cap: 1435.17T

Valuation History
Valuation History
Historical PE & EPS

bvic has a PE median of 7 and the last EPS is 4.24. Based on PE history, the fair valuation is 30.