Price: 326
Last update: Fri Apr 25 2025
Price: 326
Last update: Fri Apr 25 2025
The intrinsic value of one fuji 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | |
| Revenue Growth | 8.26% | 8.26% | 8.26% | 8.26% | 8.26% | |
| Net Margin | 68.81% | 68.81% | 68.81% | 68.81% | 68.81% | |
| Net Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.12 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.07 |
Total Shares:
Market Cap: 0.42T
Value Cap: 0.09T
fuji has a PE median of 84 and the last EPS is 4.51. Based on PE history, the fair valuation is 381.
