Price: 1440
Last update: Fri Apr 25 2025
Price: 1440
Last update: Fri Apr 25 2025
The intrinsic value of one msti 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 | 5.38 | 6.29 | 7.36 | 8.61 | 10.07 | |
| Revenue Growth | 16.98% | 16.98% | 16.98% | 16.98% | 16.98% | |
| Net Margin | 10.78% | 10.78% | 10.78% | 10.78% | 10.78% | |
| Net Income | 0.58 | 0.68 | 0.79 | 0.93 | 1.09 | 15.97 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.53 | 0.56 | 0.6 | 0.63 | 0.67 | 9.01 |
Total Shares:
Market Cap: 4.51T
Value Cap: 12T
msti has a PE median of 0 and the last EPS is 180.969853. Based on PE history, the fair valuation is 0.
