IntrinsicWise Company Header

Price: 358

Last update: Fri Apr 25 2025

Company Logo
elpi

IDX:elpi.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

elpi

The intrinsic value of one elpi 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 1.17 1.48 1.88 2.39 3.03
Revenue Growth 26.99% 26.99% 26.99% 26.99% 26.99%
Net Margin 18.34% 18.34% 18.34% 18.34% 18.34%
Net Income 0.21 0.27 0.34 0.44 0.56 8.19
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.19 0.22 0.26 0.3 0.35 4.62

Intrinsic Value: 801

The stock is undervalued by 124%

Total Shares: 7411364188
Market Cap: 2.65T
Value Cap: 5.94T

Valuation History
Valuation History
Historical PE & EPS

elpi has a PE median of 0 and the last EPS is 25.43. Based on PE history, the fair valuation is 0.