Price: 3200
Last update: Fri May 16 2025
Price: 3200
Last update: Fri May 16 2025
The intrinsic value of one mfin 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 | 2.24 | 2.48 | 2.74 | 3.02 | 3.34 | |
| Revenue Growth | 10.51% | 10.51% | 10.51% | 10.51% | 10.51% | |
| Net Margin | 21.53% | 21.53% | 21.53% | 21.53% | 21.53% | |
| Net Income | 0.48 | 0.53 | 0.59 | 0.65 | 0.72 | 10.59 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.44 | 0.44 | 0.44 | 0.44 | 0.45 | 5.98 |
Total Shares:
Market Cap: 16.11T
Value Cap: 8.19T
mfin has a PE median of 6 and the last EPS is 80.526316. Based on PE history, the fair valuation is 512.
