Price: 9600
Last update: Fri Apr 25 2025
Price: 9600
Last update: Fri Apr 25 2025
The intrinsic value of one dnet 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 | 1.42 | 1.88 | 2.50 | 3.33 | 4.42 | |
| Revenue Growth | 32.90% | 32.90% | 32.90% | 32.90% | 32.90% | |
| Net Margin | 80.72% | 80.72% | 80.72% | 80.72% | 80.72% | |
| Net Income | 1.14 | 1.52 | 2.02 | 2.68 | 3.57 | 52.5 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.04 | 1.26 | 1.52 | 1.83 | 2.22 | 29.63 |
Total Shares:
Market Cap: 136.17T
Value Cap: 37.49T
dnet has a PE median of 49 and the last EPS is 61.33. Based on PE history, the fair valuation is 3040.
