IntrinsicWise Company Header

Price: 1655

Last update: Fri Apr 25 2025

Company Logo
pngo

IDX:pngo.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

pngo

The intrinsic value of one pngo 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 1.86 1.99 2.13 2.27 2.43
Revenue Growth 6.81% 6.81% 6.81% 6.81% 6.81%
Net Margin 8.35% 8.35% 8.35% 8.35% 8.35%
Net Income 0.16 0.17 0.18 0.19 0.2 2.98
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.14 0.14 0.13 0.13 0.13 1.68

Intrinsic Value: 3008

The stock is undervalued by 82%

Total Shares: 781250000
Market Cap: 1.29T
Value Cap: 2.35T

Valuation History
Valuation History
Historical PE & EPS

pngo has a PE median of 5 and the last EPS is 226. Based on PE history, the fair valuation is 1303.