Price: 194
Last update: Fri Apr 25 2025
Price: 194
Last update: Fri Apr 25 2025
The intrinsic value of one camp 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 | 1.11 | 1.16 | 1.20 | 1.25 | 1.30 | |
| Revenue Growth | 4.00% | 4.00% | 4.00% | 4.00% | 4.00% | |
| Net Margin | 8.60% | 8.60% | 8.60% | 8.60% | 8.60% | |
| Net Income | 0.1 | 0.1 | 0.1 | 0.11 | 0.11 | 1.65 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.09 | 0.08 | 0.08 | 0.07 | 0.07 | 0.93 |
Total Shares:
Market Cap: 1.14T
Value Cap: 1.32T
camp has a PE median of 15 and the last EPS is 12.63. Based on PE history, the fair valuation is 190.
