Price: 195
Last update: Fri May 16 2025
Price: 195
Last update: Fri May 16 2025
The intrinsic value of one psgo 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 | 2.00 | 2.52 | 3.17 | 3.99 | 5.01 | |
| Revenue Growth | 25.78% | 25.78% | 25.78% | 25.78% | 25.78% | |
| Net Margin | 17.64% | 17.64% | 17.64% | 17.64% | 17.64% | |
| Net Income | 0.35 | 0.44 | 0.56 | 0.7 | 0.88 | 13.01 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.32 | 0.37 | 0.42 | 0.48 | 0.55 | 7.34 |
Total Shares:
Market Cap: 3.67T
Value Cap: 9.48T
psgo has a PE median of 11 and the last EPS is 35.45. Based on PE history, the fair valuation is 393.
