Price: 24750
Last update: Fri Apr 25 2025
Price: 24750
Last update: Fri Apr 25 2025
The intrinsic value of one mkpi 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 | 2.41 | 2.88 | 3.45 | 4.13 | 4.95 | |
| Revenue Growth | 19.72% | 19.72% | 19.72% | 19.72% | 19.72% | |
| Net Margin | 30.58% | 30.58% | 30.58% | 30.58% | 30.58% | |
| Net Income | 0.74 | 0.88 | 1.06 | 1.26 | 1.51 | 22.26 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.67 | 0.73 | 0.79 | 0.86 | 0.94 | 12.57 |
Total Shares:
Market Cap: 23.46T
Value Cap: 16.55T
mkpi has a PE median of 30 and the last EPS is 941.25. Based on PE history, the fair valuation is 28377.
