Price: 470
Last update: Fri Apr 25 2025
Price: 470
Last update: Fri Apr 25 2025
The intrinsic value of one msin 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 | 2.89 | 3.26 | 3.67 | 4.14 | 4.67 | |
| Revenue Growth | 12.73% | 12.73% | 12.73% | 12.73% | 12.73% | |
| Net Margin | 11.16% | 11.16% | 11.16% | 11.16% | 11.16% | |
| Net Income | 0.32 | 0.36 | 0.41 | 0.46 | 0.52 | 7.67 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.29 | 0.3 | 0.31 | 0.32 | 0.32 | 4.33 |
Total Shares:
Market Cap: 28.51T
Value Cap: 5.87T
msin has a PE median of 36 and the last EPS is 5.94. Based on PE history, the fair valuation is 215.
