IntrinsicWise Company Header

Price: 610

Last update: Fri Apr 25 2025

Company Logo
pray

IDX:pray.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

pray

The intrinsic value of one pray 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 2.04 2.30 2.59 2.93 3.30
Revenue Growth 12.86% 12.86% 12.86% 12.86% 12.86%
Net Margin 13.52% 13.52% 13.52% 13.52% 13.52%
Net Income 0.28 0.31 0.35 0.4 0.45 6.57
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.25 0.26 0.26 0.27 0.28 3.71

Intrinsic Value: 360

The stock is overvalued by 41%

Total Shares: 13959422300
Market Cap: 8.51T
Value Cap: 5.02T

Valuation History
Valuation History
Historical PE & EPS

pray has a PE median of 0 and the last EPS is 18.58. Based on PE history, the fair valuation is 0.