Price: 252
Last update: Tue May 20 2025
Price: 252
Last update: Tue May 20 2025
The intrinsic value of one inds 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 | 3.27 | 4.06 | 5.04 | 6.26 | 7.77 | |
| Revenue Growth | 24.14% | 24.14% | 24.14% | 24.14% | 24.14% | |
| Net Margin | 4.17% | 4.17% | 4.17% | 4.17% | 4.17% | |
| Net Income | 0.14 | 0.17 | 0.21 | 0.26 | 0.32 | 4.77 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.12 | 0.14 | 0.16 | 0.18 | 0.2 | 2.69 |
Total Shares:
Market Cap: 1.65T
Value Cap: 3.49T
inds has a PE median of 6 and the last EPS is 6.925. Based on PE history, the fair valuation is 46.
