Price: 122
Last update: Fri Apr 25 2025
Price: 122
Last update: Fri Apr 25 2025
The intrinsic value of one kpig 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 | 1.63 | 2.06 | 2.60 | 3.28 | 4.14 | |
| Revenue Growth | 26.21% | 26.21% | 26.21% | 26.21% | 26.21% | |
| Net Margin | 30.72% | 30.72% | 30.72% | 30.72% | 30.72% | |
| Net Income | 0.5 | 0.63 | 0.8 | 1.01 | 1.27 | 18.69 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.46 | 0.52 | 0.6 | 0.69 | 0.79 | 10.55 |
Total Shares:
Market Cap: 11.72T
Value Cap: 13.6T
kpig has a PE median of 41 and the last EPS is 6.12. Based on PE history, the fair valuation is 251.
