Price: 6125
Last update: Fri Apr 25 2025
Price: 6125
Last update: Fri Apr 25 2025
The intrinsic value of one mlbi 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 | 3.38 | 3.88 | 4.45 | 5.10 | 5.85 | |
| Revenue Growth | 14.72% | 14.72% | 14.72% | 14.72% | 14.72% | |
| Net Margin | 27.34% | 27.34% | 27.34% | 27.34% | 27.34% | |
| Net Income | 0.92 | 1.06 | 1.22 | 1.39 | 1.6 | 23.54 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.84 | 0.88 | 0.91 | 0.95 | 0.99 | 13.29 |
Total Shares:
Market Cap: 12.9T
Value Cap: 17.86T
mlbi has a PE median of 20 and the last EPS is 539. Based on PE history, the fair valuation is 11080.
