Price: 2100
Last update: Fri Apr 25 2025
The intrinsic value of one raja stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....
Summary DCF ValuationYear 1 | Year 2 | Year 3 | Year 4 | Year 5 | Terminal Value | |
---|---|---|---|---|---|---|
Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Revenue Growth | 28.41% | 28.41% | 28.41% | 28.41% | 28.41% | |
Net Margin | 7.07% | 7.07% | 7.07% | 7.07% | 7.07% | |
Net Income | 0 | 0 | 0 | 0 | 0 | 0 |
Discount Rate | 10% | 10% | 10% | 10% | 10% | |
Present Value | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shares:
Market Cap: 8.87T
Value Cap: 0T
raja has a PE median of 19 and the last EPS is 0.00726. Based on PE history, the fair valuation is 0.