Price: 4660
Last update: Fri Apr 25 2025
Price: 4660
Last update: Fri Apr 25 2025
The intrinsic value of one cmry 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 | 8.67 | 13.20 | 20.10 | 30.60 | 46.60 | |
| Revenue Growth | 52.27% | 52.27% | 52.27% | 52.27% | 52.27% | |
| Net Margin | 15.58% | 15.58% | 15.58% | 15.58% | 15.58% | |
| Net Income | 1.35 | 2.06 | 3.13 | 4.77 | 7.26 | 106.84 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.23 | 1.7 | 2.35 | 3.26 | 4.51 | 60.31 |
Total Shares:
Market Cap: 36.97T
Value Cap: 73.35T
cmry has a PE median of 26 and the last EPS is 180.34. Based on PE history, the fair valuation is 4698.
