Price: 160
Last update: Fri Apr 25 2025
Price: 160
Last update: Fri Apr 25 2025
The intrinsic value of one safe 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 | 0.23 | 0.27 | 0.31 | 0.36 | 0.42 | |
| Revenue Growth | 15.42% | 15.42% | 15.42% | 15.42% | 15.42% | |
| Net Margin | 4.08% | 4.08% | 4.08% | 4.08% | 4.08% | |
| Net Income | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.25 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.14 |
Total Shares:
Market Cap: 0.09T
Value Cap: 0.18T
safe has a PE median of 12 and the last EPS is 76.193566. Based on PE history, the fair valuation is 969.
