Price: 26
Last update: Fri May 16 2025
Price: 26
Last update: Fri May 16 2025
The intrinsic value of one sdmu 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 | 0.10 | 0.10 | 0.10 | 0.11 | 0.11 | |
| Revenue Growth | 2.59% | 2.59% | 2.59% | 2.59% | 2.59% | |
| Net Margin | 2.88% | 2.88% | 2.88% | 2.88% | 2.88% | |
| Net Income | 0 | 0 | 0 | 0 | 0 | 0.05 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0 | 0 | 0 | 0 | 0 | 0.03 |
Total Shares:
Market Cap: 0.02T
Value Cap: 0.03T
sdmu has a PE median of 1 and the last EPS is 29.93. Based on PE history, the fair valuation is 52.
