Price: 1345
Last update: Fri Apr 25 2025
Price: 1345
Last update: Fri Apr 25 2025
The intrinsic value of one mapi 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 | 36.93 | 46.60 | 58.81 | 74.23 | 93.67 | |
| Revenue Growth | 26.20% | 26.20% | 26.20% | 26.20% | 26.20% | |
| Net Margin | 3.38% | 3.38% | 3.38% | 3.38% | 3.38% | |
| Net Income | 1.25 | 1.58 | 1.99 | 2.51 | 3.17 | 46.62 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.14 | 1.3 | 1.49 | 1.71 | 1.97 | 26.31 |
Total Shares:
Market Cap: 22.24T
Value Cap: 33.92T
mapi has a PE median of 14 and the last EPS is 107. Based on PE history, the fair valuation is 1597.
