Price: 3310
Last update: Fri Apr 25 2025
Price: 3310
Last update: Fri Apr 25 2025
The intrinsic value of one duti 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 | 4.16 | 5.20 | 6.51 | 8.15 | 10.19 | |
| Revenue Growth | 25.12% | 25.12% | 25.12% | 25.12% | 25.12% | |
| Net Margin | 26.84% | 26.84% | 26.84% | 26.84% | 26.84% | |
| Net Income | 1.12 | 1.4 | 1.75 | 2.19 | 2.74 | 40.26 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.01 | 1.15 | 1.31 | 1.49 | 1.7 | 22.72 |
Total Shares:
Market Cap: 6.12T
Value Cap: 29.39T
duti has a PE median of 9 and the last EPS is 462.68. Based on PE history, the fair valuation is 4306.
