Price: 75
Last update: Fri Apr 25 2025
Price: 75
Last update: Fri Apr 25 2025
The intrinsic value of one jkon 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 | 4.13 | 4.51 | 4.92 | 5.37 | 5.85 | |
| Revenue Growth | 9.11% | 9.11% | 9.11% | 9.11% | 9.11% | |
| Net Margin | 3.22% | 3.22% | 3.22% | 3.22% | 3.22% | |
| Net Income | 0.13 | 0.15 | 0.16 | 0.17 | 0.19 | 2.77 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 1.57 |
Total Shares:
Market Cap: 1.22T
Value Cap: 2.16T
jkon has a PE median of 6 and the last EPS is 14.49. Based on PE history, the fair valuation is 100.
