IntrinsicWise Company Header

Price: 89

Last update: Mon May 19 2025

Company Logo
gdst

IDX:gdst.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

gdst

The intrinsic value of one gdst 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 2.68 3.24 3.92 4.74 5.73
Revenue Growth 21.00% 21.00% 21.00% 21.00% 21.00%
Net Margin 2.59% 2.59% 2.59% 2.59% 2.59%
Net Income 0.07 0.08 0.1 0.12 0.15 2.19
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.06 0.07 0.08 0.08 0.09 1.23

Intrinsic Value: 182

The stock is undervalued by 106%

Total Shares: 8844528626
Market Cap: 0.78T
Value Cap: 1.61T

Valuation History
Valuation History
Historical PE & EPS

gdst has a PE median of 3 and the last EPS is 11.04. Based on PE history, the fair valuation is 33.