Price: 2510
Last update: Fri Apr 25 2025
Price: 2510
Last update: Fri Apr 25 2025
The intrinsic value of one mika 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 | 4.73 | 5.16 | 5.63 | 6.14 | 6.70 | |
| Revenue Growth | 9.12% | 9.12% | 9.12% | 9.12% | 9.12% | |
| Net Margin | 24.51% | 24.51% | 24.51% | 24.51% | 24.51% | |
| Net Income | 1.16 | 1.26 | 1.38 | 1.51 | 1.64 | 24.17 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.05 | 1.04 | 1.04 | 1.03 | 1.02 | 13.64 |
Total Shares:
Market Cap: 35.65T
Value Cap: 18.82T
mika has a PE median of 37 and the last EPS is 82.08. Based on PE history, the fair valuation is 3037.
