Price: 825
Last update: Fri Apr 25 2025
Price: 825
Last update: Fri Apr 25 2025
The intrinsic value of one mark 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 | 0.86 | 1.07 | 1.34 | 1.68 | 2.11 | |
| Revenue Growth | 25.28% | 25.28% | 25.28% | 25.28% | 25.28% | |
| Net Margin | 29.65% | 29.65% | 29.65% | 29.65% | 29.65% | |
| Net Income | 0.25 | 0.32 | 0.4 | 0.5 | 0.63 | 9.2 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.23 | 0.26 | 0.3 | 0.34 | 0.39 | 5.2 |
Total Shares:
Market Cap: 3.13T
Value Cap: 6.71T
mark has a PE median of 13 and the last EPS is 73.33. Based on PE history, the fair valuation is 1000.
