IntrinsicWise Company Header

Price: 535

Last update: Fri Apr 25 2025

Intrinsic Value

Intrinsic Value

emtk

The intrinsic value of one emtk 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 11.20 11.17 11.15 11.13 11.11
Revenue Growth -0.19% -0.19% -0.19% -0.19% -0.19%
Net Margin 23.83% 23.83% 23.83% 23.83% 23.83%
Net Income 2.67 2.66 2.66 2.65 2.65 38.97
Discount Rate 10% 10% 10% 10% 10%
Present Value 2.43 2.2 2 1.81 1.64 22

Intrinsic Value: 526

The stock is overvalued by 2%

Total Shares: 60981320401
Market Cap: 32.62T
Value Cap: 32.07T

Valuation History
Valuation History
Historical PE & EPS

emtk has a PE median of 19 and the last EPS is 7.61. Based on PE history, the fair valuation is 147.