IntrinsicWise Company Header

Price: 199

Last update: Fri Apr 25 2025

Intrinsic Value

Intrinsic Value

scma

The intrinsic value of one scma 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 6.87 7.44 8.06 8.73 9.45
Revenue Growth 8.32% 8.32% 8.32% 8.32% 8.32%
Net Margin 14.22% 14.22% 14.22% 14.22% 14.22%
Net Income 0.98 1.06 1.15 1.24 1.34 19.77
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.89 0.87 0.86 0.85 0.83 11.16

Intrinsic Value: 244

The stock is undervalued by 23%

Total Shares: 63331086239
Market Cap: 12.6T
Value Cap: 15.46T

Valuation History
Valuation History
Historical PE & EPS

scma has a PE median of 19 and the last EPS is 9.59. Based on PE history, the fair valuation is 186.