Price: 75925
Last update: Fri Aug 22 2025
Price: 75925
Last update: Fri Aug 22 2025
The intrinsic value of one mlpt 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 | 3.69 | 3.94 | 4.21 | 4.50 | 4.81 | |
| Revenue Growth | 6.87% | 6.87% | 6.87% | 6.87% | 6.87% | |
| Net Margin | 10.31% | 10.31% | 10.31% | 10.31% | 10.31% | |
| Net Income | 0.38 | 0.41 | 0.43 | 0.46 | 0.5 | 7.3 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.35 | 0.34 | 0.33 | 0.32 | 0.31 | 4.12 |
Total Shares:
Market Cap: 142.35T
Value Cap: 5.75T
mlpt has a PE median of 16 and the last EPS is 196. Based on PE history, the fair valuation is 3209.
