Price: 865
Last update: Wed May 14 2025
Price: 865
Last update: Wed May 14 2025
The intrinsic value of one roti 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 | 3.96 | 4.18 | 4.42 | 4.67 | 4.94 | |
| Revenue Growth | 5.68% | 5.68% | 5.68% | 5.68% | 5.68% | |
| Net Margin | 8.79% | 8.79% | 8.79% | 8.79% | 8.79% | |
| Net Income | 0.35 | 0.37 | 0.39 | 0.41 | 0.43 | 6.38 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.32 | 0.3 | 0.29 | 0.28 | 0.27 | 3.6 |
Total Shares:
Market Cap: 4.84T
Value Cap: 5.06T
roti has a PE median of 22 and the last EPS is 62.71. Based on PE history, the fair valuation is 1437.
