Price: 130
Last update: Mon May 19 2025
Price: 130
Last update: Mon May 19 2025
The intrinsic value of one sdpc 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 | 3.85 | 4.23 | 4.65 | 5.11 | 5.61 | |
| Revenue Growth | 9.91% | 9.91% | 9.91% | 9.91% | 9.91% | |
| Net Margin | 0.57% | 0.57% | 0.57% | 0.57% | 0.57% | |
| Net Income | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.47 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.27 |
Total Shares:
Market Cap: 0.16T
Value Cap: 0.36T
sdpc has a PE median of 7 and the last EPS is 21.07. Based on PE history, the fair valuation is 154.
