Price: 4420
Last update: Fri Apr 25 2025
Price: 4420
Last update: Fri Apr 25 2025
The intrinsic value of one cpin 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 | 64.21 | 71.29 | 79.16 | 87.89 | 97.59 | |
| Revenue Growth | 11.04% | 11.04% | 11.04% | 11.04% | 11.04% | |
| Net Margin | 5.62% | 5.62% | 5.62% | 5.62% | 5.62% | |
| Net Income | 3.61 | 4.01 | 4.45 | 4.94 | 5.49 | 80.74 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 3.28 | 3.31 | 3.34 | 3.38 | 3.41 | 45.58 |
Total Shares:
Market Cap: 72.47T
Value Cap: 62.29T
cpin has a PE median of 32 and the last EPS is 124. Based on PE history, the fair valuation is 3983.
