Price: 605
Last update: Fri Apr 25 2025
Price: 605
Last update: Fri Apr 25 2025
The intrinsic value of one hrta 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 | 16.82 | 24.19 | 34.78 | 50.02 | 71.95 | |
| Revenue Growth | 43.82% | 43.82% | 43.82% | 43.82% | 43.82% | |
| Net Margin | 3.19% | 3.19% | 3.19% | 3.19% | 3.19% | |
| Net Income | 0.54 | 0.77 | 1.11 | 1.6 | 2.3 | 33.77 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.49 | 0.64 | 0.83 | 1.09 | 1.43 | 19.06 |
Total Shares:
Market Cap: 2.78T
Value Cap: 23.53T
hrta has a PE median of 5 and the last EPS is 75.55. Based on PE history, the fair valuation is 383.
