Price: 5300
Last update: Fri Apr 25 2025
Price: 5300
Last update: Fri Apr 25 2025
The intrinsic value of one fapa 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 | 5.61 | 6.84 | 8.34 | 10.16 | 12.39 | |
| Revenue Growth | 21.91% | 21.91% | 21.91% | 21.91% | 21.91% | |
| Net Margin | 6.05% | 6.05% | 6.05% | 6.05% | 6.05% | |
| Net Income | 0.34 | 0.41 | 0.5 | 0.61 | 0.75 | 11.03 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.31 | 0.34 | 0.38 | 0.42 | 0.47 | 6.23 |
Total Shares:
Market Cap: 19.17T
Value Cap: 8.14T
fapa has a PE median of 26 and the last EPS is 89.85. Based on PE history, the fair valuation is 2349.
