Price: 438
Last update: Mon May 19 2025
Price: 438
Last update: Mon May 19 2025
The intrinsic value of one irra 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 | 0.97 | 1.28 | 1.67 | 2.19 | 2.86 | |
| Revenue Growth | 30.88% | 30.88% | 30.88% | 30.88% | 30.88% | |
| Net Margin | 5.47% | 5.47% | 5.47% | 5.47% | 5.47% | |
| Net Income | 0.05 | 0.07 | 0.09 | 0.12 | 0.16 | 2.3 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.05 | 0.06 | 0.07 | 0.08 | 0.1 | 1.3 |
Total Shares:
Market Cap: 0.67T
Value Cap: 1.65T
irra has a PE median of 42 and the last EPS is 6.55. Based on PE history, the fair valuation is 278.
