IntrinsicWise Company Header

Price: 755

Last update: Fri Apr 25 2025

Company Logo
main

IDX:main.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

main

The intrinsic value of one main 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 12.53 14.55 16.90 19.63 22.79
Revenue Growth 16.13% 16.13% 16.13% 16.13% 16.13%
Net Margin 0.88% 0.88% 0.88% 0.88% 0.88%
Net Income 0.11 0.13 0.15 0.17 0.2 2.95
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.1 0.11 0.11 0.12 0.12 1.67

Intrinsic Value: 994

The stock is undervalued by 32%

Total Shares: 2238750000
Market Cap: 1.69T
Value Cap: 2.22T

Valuation History
Valuation History
Historical PE & EPS

main has a PE median of 15 and the last EPS is 168. Based on PE history, the fair valuation is 2537.