Price: 10200
Last update: Fri Apr 25 2025
Price: 10200
Last update: Fri Apr 25 2025
The intrinsic value of one ggrm 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 | 111.10 | 110.47 | 109.84 | 109.22 | 108.60 | |
| Revenue Growth | -0.57% | -0.57% | -0.57% | -0.57% | -0.57% | |
| Net Margin | 3.91% | 3.91% | 3.91% | 3.91% | 3.91% | |
| Net Income | 4.34 | 4.32 | 4.29 | 4.27 | 4.25 | 62.47 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 3.95 | 3.57 | 3.23 | 2.92 | 2.64 | 35.27 |
Total Shares:
Market Cap: 19.62T
Value Cap: 51.56T
ggrm has a PE median of 11 and the last EPS is 966. Based on PE history, the fair valuation is 11585.
