Price: 11500
Last update: Fri Apr 25 2025
Price: 11500
Last update: Fri Apr 25 2025
The intrinsic value of one pani 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 | 2.52 | 5.35 | 11.34 | 24.05 | 51.00 | |
| Revenue Growth | 112.09% | 112.09% | 112.09% | 112.09% | 112.09% | |
| Net Margin | 11.40% | 11.40% | 11.40% | 11.40% | 11.40% | |
| Net Income | 0.29 | 0.61 | 1.29 | 2.74 | 5.81 | 85.55 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.26 | 0.5 | 0.97 | 1.87 | 3.61 | 48.29 |
Total Shares:
Market Cap: 178.5T
Value Cap: 55.5T
pani has a PE median of 29 and the last EPS is 31.3. Based on PE history, the fair valuation is 934.
