IntrinsicWise Company Header

Price: 3610

Last update: Mon May 19 2025

Company Logo
merk

IDX:merk.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

merk

The intrinsic value of one merk 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 0.93 1.05 1.19 1.34 1.51
Revenue Growth 12.66% 12.66% 12.66% 12.66% 12.66%
Net Margin 14.25% 14.25% 14.25% 14.25% 14.25%
Net Income 0.13 0.15 0.17 0.19 0.21 3.16
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.12 0.12 0.13 0.13 0.13 1.78

Intrinsic Value: 5394

The stock is undervalued by 49%

Total Shares: 448000000
Market Cap: 1.61T
Value Cap: 2.41T

Valuation History
Valuation History
Historical PE & EPS

merk has a PE median of 11 and the last EPS is 278. Based on PE history, the fair valuation is 3244.