Price: 645
Last update: Fri Apr 25 2025
Price: 645
Last update: Fri Apr 25 2025
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| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
|---|---|---|---|---|---|---|
| Revenue | 1.16 | 1.42 | 1.73 | 2.11 | 2.57 | |
| Revenue Growth | 21.98% | 21.98% | 21.98% | 21.98% | 21.98% | |
| Net Margin | 14.78% | 14.78% | 14.78% | 14.78% | 14.78% | |
| Net Income | 0.17 | 0.21 | 0.26 | 0.31 | 0.38 | 5.59 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.16 | 0.17 | 0.19 | 0.21 | 0.24 | 3.15 |
Total Shares:
Market Cap: 4.82T
Value Cap: 4.12T
nobu has a PE median of 29 and the last EPS is 34.97. Based on PE history, the fair valuation is 1045.
