IntrinsicWise Company Header

Price: 580

Last update: Fri Aug 22 2025

Company Logo
nobu

IDX:nobu.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

nobu

The intrinsic value of one nobu stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 1.39 1.70 2.07 2.52 3.08
Revenue Growth 22.00% 22.00% 22.00% 22.00% 22.00%
Net Margin 17.46% 17.46% 17.46% 17.46% 17.46%
Net Income 0.24 0.3 0.36 0.44 0.54 7.91
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.22 0.24 0.27 0.3 0.33 4.46

Intrinsic Value: 780

The stock is undervalued by 35%

Total Shares: 7478443899
Market Cap: 4.33T
Value Cap: 5.83T

Valuation History
Valuation History
Historical PE & EPS

nobu has a PE median of 36 and the last EPS is 51.89. Based on PE history, the fair valuation is 1905.