IntrinsicWise Company Header

Price: 356

Last update: Fri Apr 25 2025

Company Logo
midi

IDX:midi.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

midi

The intrinsic value of one midi 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 19.11 21.19 23.50 26.06 28.89
Revenue Growth 10.88% 10.88% 10.88% 10.88% 10.88%
Net Margin 2.44% 2.44% 2.44% 2.44% 2.44%
Net Income 0.47 0.52 0.57 0.64 0.71 10.37
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.42 0.43 0.43 0.43 0.44 5.86

Intrinsic Value: 230

The stock is overvalued by 35%

Total Shares: 34740030677
Market Cap: 12.36T
Value Cap: 8.01T

Valuation History
Valuation History
Historical PE & EPS

midi has a PE median of 20 and the last EPS is 16.890764. Based on PE history, the fair valuation is 346.