Price: 560
Last update: Fri Apr 25 2025
Price: 560
Last update: Fri Apr 25 2025
The intrinsic value of one mtdl 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 | 24.22 | 27.90 | 32.15 | 37.04 | 42.67 | |
| Revenue Growth | 15.21% | 15.21% | 15.21% | 15.21% | 15.21% | |
| Net Margin | 2.79% | 2.79% | 2.79% | 2.79% | 2.79% | |
| Net Income | 0.68 | 0.78 | 0.9 | 1.03 | 1.19 | 17.51 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.61 | 0.64 | 0.67 | 0.71 | 0.74 | 9.89 |
Total Shares:
Market Cap: 6.87T
Value Cap: 13.26T
mtdl has a PE median of 11 and the last EPS is 57. Based on PE history, the fair valuation is 641.
