Price: 1380
Last update: Fri Apr 25 2025
Price: 1380
Last update: Fri Apr 25 2025
The intrinsic value of one cleo 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 | 2.56 | 3.29 | 4.21 | 5.40 | 6.92 | |
| Revenue Growth | 28.17% | 28.17% | 28.17% | 28.17% | 28.17% | |
| Net Margin | 14.64% | 14.64% | 14.64% | 14.64% | 14.64% | |
| Net Income | 0.38 | 0.48 | 0.62 | 0.79 | 1.01 | 14.9 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.34 | 0.4 | 0.46 | 0.54 | 0.63 | 8.41 |
Total Shares:
Market Cap: 16.56T
Value Cap: 10.78T
cleo has a PE median of 28 and the last EPS is 35.91. Based on PE history, the fair valuation is 1038.
