Price: 7475
Last update: Fri Apr 25 2025
Price: 7475
Last update: Fri Apr 25 2025
The intrinsic value of one indf 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 | 114.76 | 125.27 | 136.74 | 149.27 | 162.94 | |
| Revenue Growth | 9.16% | 9.16% | 9.16% | 9.16% | 9.16% | |
| Net Margin | 7.44% | 7.44% | 7.44% | 7.44% | 7.44% | |
| Net Income | 8.54 | 9.32 | 10.17 | 11.11 | 12.12 | 178.39 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 7.76 | 7.7 | 7.64 | 7.59 | 7.53 | 100.7 |
Total Shares:
Market Cap: 65.63T
Value Cap: 138.92T
indf has a PE median of 7 and the last EPS is 1119. Based on PE history, the fair valuation is 8459.
