Price: 1240
Last update: Fri Apr 25 2025
Price: 1240
Last update: Fri Apr 25 2025
The intrinsic value of one klbf 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 | 32.13 | 34.90 | 37.92 | 41.19 | 44.75 | |
| Revenue Growth | 8.64% | 8.64% | 8.64% | 8.64% | 8.64% | |
| Net Margin | 10.86% | 10.86% | 10.86% | 10.86% | 10.86% | |
| Net Income | 3.49 | 3.79 | 4.12 | 4.47 | 4.86 | 71.52 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 3.17 | 3.13 | 3.09 | 3.06 | 3.02 | 40.37 |
Total Shares:
Market Cap: 57.18T
Value Cap: 55.84T
klbf has a PE median of 23 and the last EPS is 66.76. Based on PE history, the fair valuation is 1572.
