Price: 2270
Last update: Fri Apr 25 2025
Price: 2270
Last update: Fri Apr 25 2025
The intrinsic value of one silo 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 | 12.07 | 13.84 | 15.88 | 18.21 | 20.89 | |
| Revenue Growth | 14.70% | 14.70% | 14.70% | 14.70% | 14.70% | |
| Net Margin | 7.03% | 7.03% | 7.03% | 7.03% | 7.03% | |
| Net Income | 0.85 | 0.97 | 1.12 | 1.28 | 1.47 | 21.6 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.77 | 0.8 | 0.84 | 0.87 | 0.91 | 12.2 |
Total Shares:
Market Cap: 29.5T
Value Cap: 16.39T
silo has a PE median of 16 and the last EPS is 75.94. Based on PE history, the fair valuation is 1288.
