Price: 410
Last update: Fri Apr 25 2025
Price: 410
Last update: Fri Apr 25 2025
The intrinsic value of one lpgi 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 | 2.79 | 3.42 | 4.18 | 5.12 | 6.26 | |
| Revenue Growth | 22.37% | 22.37% | 22.37% | 22.37% | 22.37% | |
| Net Margin | 3.01% | 3.01% | 3.01% | 3.01% | 3.01% | |
| Net Income | 0.08 | 0.1 | 0.13 | 0.15 | 0.19 | 2.77 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.08 | 0.08 | 0.09 | 0.11 | 0.12 | 1.56 |
Total Shares:
Market Cap: 1.23T
Value Cap: 2.03T
lpgi has a PE median of 20 and the last EPS is 19.6. Based on PE history, the fair valuation is 396.
