IntrinsicWise Company Header

Price: 1050

Last update: Fri Apr 25 2025

Company Logo
data

IDX:data.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

data

The intrinsic value of one data 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 0.22 0.28 0.34 0.43 0.53
Revenue Growth 24.75% 24.75% 24.75% 24.75% 24.75%
Net Margin 9.71% 9.71% 9.71% 9.71% 9.71%
Net Income 0.02 0.03 0.03 0.04 0.05 0.76
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.02 0.02 0.03 0.03 0.03 0.43

Intrinsic Value: 405

The stock is overvalued by 61%

Total Shares: 1375000000
Market Cap: 1.44T
Value Cap: 0.55T

Valuation History
Valuation History
Historical PE & EPS

data has a PE median of 0 and the last EPS is 26.674068. Based on PE history, the fair valuation is 0.