IntrinsicWise Company Header

Price: 980

Last update: Fri Apr 25 2025

Company Logo
rsgk

IDX:rsgk.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

rsgk

The intrinsic value of one rsgk 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 0.44 0.49 0.55 0.62 0.70
Revenue Growth 12.69% 12.69% 12.69% 12.69% 12.69%
Net Margin 8.45% 8.45% 8.45% 8.45% 8.45%
Net Income 0.04 0.04 0.05 0.05 0.06 0.87
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.03 0.03 0.04 0.04 0.04 0.49

Intrinsic Value: 719

The stock is overvalued by 27%

Total Shares: 929675000
Market Cap: 0.91T
Value Cap: 0.66T

Valuation History
Valuation History
Historical PE & EPS

rsgk has a PE median of 41 and the last EPS is 43.44. Based on PE history, the fair valuation is 1795.