Price: 172
Last update: Fri Apr 25 2025
Price: 172
Last update: Fri Apr 25 2025
The intrinsic value of one smbr 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 | 2.00 | 2.08 | 2.16 | 2.24 | 2.33 | |
| Revenue Growth | 3.90% | 3.90% | 3.90% | 3.90% | 3.90% | |
| Net Margin | 3.71% | 3.71% | 3.71% | 3.71% | 3.71% | |
| Net Income | 0.07 | 0.08 | 0.08 | 0.08 | 0.09 | 1.27 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.07 | 0.06 | 0.06 | 0.06 | 0.05 | 0.72 |
Total Shares:
Market Cap: 1.7T
Value Cap: 1.01T
smbr has a PE median of 61 and the last EPS is 11. Based on PE history, the fair valuation is 676.
