Price: 2770
Last update: Mon Apr 28 2025
Price: 2770
Last update: Mon Apr 28 2025
The intrinsic value of one prda 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 | 2.21 | 2.35 | 2.49 | 2.65 | 2.82 | |
| Revenue Growth | 6.27% | 6.27% | 6.27% | 6.27% | 6.27% | |
| Net Margin | 15.29% | 15.29% | 15.29% | 15.29% | 15.29% | |
| Net Income | 0.34 | 0.36 | 0.38 | 0.41 | 0.43 | 6.34 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.31 | 0.3 | 0.29 | 0.28 | 0.27 | 3.58 |
Total Shares:
Market Cap: 2.59T
Value Cap: 5.01T
prda has a PE median of 15 and the last EPS is 233.17. Based on PE history, the fair valuation is 3610.
