Price: 2100
Last update: Fri Apr 25 2025
Price: 2100
Last update: Fri Apr 25 2025
The intrinsic value of one excl 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 | 33.82 | 36.13 | 38.59 | 41.23 | 44.05 | |
| Revenue Growth | 6.83% | 6.83% | 6.83% | 6.83% | 6.83% | |
| Net Margin | 3.74% | 3.74% | 3.74% | 3.74% | 3.74% | |
| Net Income | 1.26 | 1.35 | 1.44 | 1.54 | 1.65 | 24.21 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.15 | 1.12 | 1.08 | 1.05 | 1.02 | 13.67 |
Total Shares:
Market Cap: 27.45T
Value Cap: 19.08T
excl has a PE median of 22 and the last EPS is 123. Based on PE history, the fair valuation is 2811.
