Price: 102
Last update: Fri Apr 25 2025
Price: 102
Last update: Fri Apr 25 2025
The intrinsic value of one dnar 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 | 0.63 | 0.79 | 0.99 | 1.24 | 1.55 | |
| Revenue Growth | 25.21% | 25.21% | 25.21% | 25.21% | 25.21% | |
| Net Margin | 4.52% | 4.52% | 4.52% | 4.52% | 4.52% | |
| Net Income | 0.03 | 0.04 | 0.04 | 0.06 | 0.07 | 1.03 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.58 |
Total Shares:
Market Cap: 1.73T
Value Cap: 0.75T
dnar has a PE median of 168 and the last EPS is 2.4. Based on PE history, the fair valuation is 403.
