Price: 424
Last update: Fri Apr 25 2025
Price: 424
Last update: Fri Apr 25 2025
The intrinsic value of one eraa 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 | 65.93 | 77.87 | 91.97 | 108.62 | 128.29 | |
| Revenue Growth | 18.11% | 18.11% | 18.11% | 18.11% | 18.11% | |
| Net Margin | 1.85% | 1.85% | 1.85% | 1.85% | 1.85% | |
| Net Income | 1.22 | 1.44 | 1.7 | 2.01 | 2.37 | 34.91 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.11 | 1.19 | 1.28 | 1.37 | 1.47 | 19.7 |
Total Shares:
Market Cap: 6.69T
Value Cap: 26.12T
eraa has a PE median of 8 and the last EPS is 71.12. Based on PE history, the fair valuation is 619.
