IntrinsicWise Company Header

Price: 2780

Last update: Fri Apr 25 2025

Company Logo
ptba

IDX:ptba.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

ptba

The intrinsic value of one ptba 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 41.41 53.05 67.97 87.08 111.56
Revenue Growth 28.12% 28.12% 28.12% 28.12% 28.12%
Net Margin 19.91% 19.91% 19.91% 19.91% 19.91%
Net Income 8.24 10.56 13.53 17.34 22.21 326.86
Discount Rate 10% 10% 10% 10% 10%
Present Value 7.5 8.73 10.17 11.84 13.79 184.51

Intrinsic Value: 20567

The stock is undervalued by 640%

Total Shares: 11500659450
Market Cap: 31.97T
Value Cap: 236.53T

Valuation History
Valuation History
Historical PE & EPS

ptba has a PE median of 3 and the last EPS is 484. Based on PE history, the fair valuation is 1847.