IntrinsicWise Company Header

Price: 390

Last update: Fri Apr 25 2025

Company Logo
rals

IDX:rals.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

rals

The intrinsic value of one rals 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 2.72 2.78 2.84 2.90 2.96
Revenue Growth 2.19% 2.19% 2.19% 2.19% 2.19%
Net Margin 6.92% 6.92% 6.92% 6.92% 6.92%
Net Income 0.19 0.19 0.2 0.2 0.21 3.02
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.17 0.16 0.15 0.14 0.13 1.7

Intrinsic Value: 410

The stock is undervalued by 5%

Total Shares: 5951451546
Market Cap: 2.32T
Value Cap: 2.44T

Valuation History
Valuation History
Historical PE & EPS

rals has a PE median of 12 and the last EPS is 50.29. Based on PE history, the fair valuation is 622.