IntrinsicWise Company Header

Price: 1310

Last update: Fri Apr 25 2025

Intrinsic Value

Intrinsic Value

koni

The intrinsic value of one koni stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 0.28 0.37 0.48 0.64 0.83
Revenue Growth 31.39% 31.39% 31.39% 31.39% 31.39%
Net Margin 5.52% 5.52% 5.52% 5.52% 5.52%
Net Income 0.02 0.02 0.03 0.04 0.05 0.68
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.01 0.02 0.02 0.02 0.03 0.38

Intrinsic Value: 1819

The stock is undervalued by 39%

Total Shares: 267000000
Market Cap: 0.34T
Value Cap: 0.48T

Valuation History
Valuation History
Historical PE & EPS

koni has a PE median of 31 and the last EPS is 61.29. Based on PE history, the fair valuation is 1917.