Price: 11000
Last update: Fri Apr 25 2025
Price: 11000
Last update: Fri Apr 25 2025
The intrinsic value of one icbp 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 | 72.09 | 80.53 | 89.95 | 100.48 | 112.24 | |
| Revenue Growth | 11.70% | 11.70% | 11.70% | 11.70% | 11.70% | |
| Net Margin | 10.79% | 10.79% | 10.79% | 10.79% | 10.79% | |
| Net Income | 7.78 | 8.69 | 9.71 | 10.85 | 12.12 | 178.27 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 7.07 | 7.18 | 7.29 | 7.41 | 7.52 | 100.63 |
Total Shares:
Market Cap: 128.28T
Value Cap: 137.11T
icbp has a PE median of 17 and the last EPS is 693. Based on PE history, the fair valuation is 12314.
