Price: 9400
Last update: Fri Aug 22 2025
Price: 9400
Last update: Fri Aug 22 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 | 1.46 | 1.86 | 2.36 | 2.99 | 3.80 | |
| Revenue Growth | 26.95% | 26.95% | 26.95% | 26.95% | 26.95% | |
| Net Margin | 83.29% | 83.29% | 83.29% | 83.29% | 83.29% | |
| Net Income | 1.22 | 1.55 | 1.96 | 2.49 | 3.16 | 46.53 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.11 | 1.28 | 1.47 | 1.7 | 1.96 | 26.27 |
Total Shares:
Market Cap: 133.32T
Value Cap: 33.79T
dnet has a PE median of 91 and the last EPS is 84.96. Based on PE history, the fair valuation is 7763.
