Price: 366
Last update: Fri Apr 25 2025
Price: 366
Last update: Fri Apr 25 2025
The intrinsic value of one good 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 | 11.61 | 12.89 | 14.30 | 15.87 | 17.61 | |
| Revenue Growth | 10.97% | 10.97% | 10.97% | 10.97% | 10.97% | |
| Net Margin | 4.80% | 4.80% | 4.80% | 4.80% | 4.80% | |
| Net Income | 0.56 | 0.62 | 0.69 | 0.76 | 0.85 | 12.43 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.51 | 0.51 | 0.52 | 0.52 | 0.52 | 7.02 |
Total Shares:
Market Cap: 13.49T
Value Cap: 9.59T
good has a PE median of 31 and the last EPS is 19.69. Based on PE history, the fair valuation is 624.
