IntrinsicWise Company Header

Price: 1560

Last update: Fri Apr 25 2025

Company Logo
pans

IDX:pans.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

pans

The intrinsic value of one pans 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 0.32 0.33 0.34 0.34 0.35
Revenue Growth 2.88% 2.88% 2.88% 2.88% 2.88%
Net Margin 45.54% 45.54% 45.54% 45.54% 45.54%
Net Income 0.14 0.15 0.15 0.16 0.16 2.38
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.13 0.12 0.11 0.11 0.1 1.34

Intrinsic Value: 2696

The stock is undervalued by 73%

Total Shares: 711428800
Market Cap: 1.1T
Value Cap: 1.91T

Valuation History
Valuation History
Historical PE & EPS

pans has a PE median of 6 and the last EPS is 202.42. Based on PE history, the fair valuation is 1239.