IntrinsicWise Company Header

Price: 3530

Last update: Fri Apr 25 2025

Company Logo
mega

IDX:mega.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

mega

The intrinsic value of one mega 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 6.37 6.43 6.49 6.55 6.62
Revenue Growth 0.94% 0.94% 0.94% 0.94% 0.94%
Net Margin 49.19% 49.19% 49.19% 49.19% 49.19%
Net Income 3.13 3.16 3.19 3.22 3.25 47.88
Discount Rate 10% 10% 10% 10% 10%
Present Value 2.85 2.62 2.4 2.2 2.02 27.03

Intrinsic Value: 3331

The stock is overvalued by 6%

Total Shares: 11740923365
Market Cap: 41.44T
Value Cap: 39.11T

Valuation History
Valuation History
Historical PE & EPS

mega has a PE median of 15 and the last EPS is 231. Based on PE history, the fair valuation is 3687.