IntrinsicWise Company Header

Price: 3300

Last update: Fri Apr 25 2025

Company Logo
cita

IDX:cita.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

cita

The intrinsic value of one cita 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 2.51 2.28 2.08 1.89 1.72
Revenue Growth -9.04% -9.04% -9.04% -9.04% -9.04%
Net Margin 26.03% 26.03% 26.03% 26.03% 26.03%
Net Income 0.65 0.59 0.54 0.49 0.45 6.58
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.59 0.49 0.41 0.34 0.28 3.72

Intrinsic Value: 1469

The stock is overvalued by 55%

Total Shares: 3960361250
Market Cap: 13.06T
Value Cap: 5.82T

Valuation History
Valuation History
Historical PE & EPS

cita has a PE median of 14 and the last EPS is 407. Based on PE history, the fair valuation is 5846.