Price: 189
Last update: Fri Apr 25 2025
Price: 189
Last update: Fri Apr 25 2025
The intrinsic value of one moli 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 | 1.41 | 1.40 | 1.39 | 1.38 | 1.37 | |
| Revenue Growth | -0.82% | -0.82% | -0.82% | -0.82% | -0.82% | |
| Net Margin | 3.20% | 3.20% | 3.20% | 3.20% | 3.20% | |
| Net Income | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.64 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.36 |
Total Shares:
Market Cap: 0.51T
Value Cap: 0.53T
moli has a PE median of 31 and the last EPS is 12.397727. Based on PE history, the fair valuation is 395.
