Price: 392
Last update: Fri Apr 25 2025
Price: 392
Last update: Fri Apr 25 2025
The intrinsic value of one skrn 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 | 1.06 | 1.31 | 1.62 | 2.00 | 2.47 | |
| Revenue Growth | 23.67% | 23.67% | 23.67% | 23.67% | 23.67% | |
| Net Margin | 12.80% | 12.80% | 12.80% | 12.80% | 12.80% | |
| Net Income | 0.14 | 0.17 | 0.21 | 0.26 | 0.32 | 4.66 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.12 | 0.14 | 0.16 | 0.17 | 0.2 | 2.63 |
Total Shares:
Market Cap: 2.67T
Value Cap: 3.41T
skrn has a PE median of 18 and the last EPS is 44.49. Based on PE history, the fair valuation is 823.
