Price: 2790
Last update: Fri Aug 22 2025
Price: 2790
Last update: Fri Aug 22 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 | 2.25 | 2.37 | 2.50 | 2.63 | 2.77 | |
| Revenue Growth | 5.37% | 5.37% | 5.37% | 5.37% | 5.37% | |
| Net Margin | 14.86% | 14.86% | 14.86% | 14.86% | 14.86% | |
| Net Income | 0.33 | 0.35 | 0.37 | 0.39 | 0.41 | 6.06 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.3 | 0.29 | 0.28 | 0.27 | 0.26 | 3.42 |
Total Shares:
Market Cap: 2.61T
Value Cap: 4.81T
prda has a PE median of 12 and the last EPS is 253.93. Based on PE history, the fair valuation is 3055.
