Price: 775
Last update: Fri Apr 25 2025
Price: 775
Last update: Fri Apr 25 2025
The intrinsic value of one smcb 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 | 12.15 | 12.74 | 13.36 | 14.01 | 14.69 | |
| Revenue Growth | 4.85% | 4.85% | 4.85% | 4.85% | 4.85% | |
| Net Margin | 6.63% | 6.63% | 6.63% | 6.63% | 6.63% | |
| Net Income | 0.81 | 0.84 | 0.89 | 0.93 | 0.97 | 14.33 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.73 | 0.7 | 0.67 | 0.63 | 0.6 | 8.09 |
Total Shares:
Market Cap: 6.99T
Value Cap: 11.42T
smcb has a PE median of 17 and the last EPS is 85. Based on PE history, the fair valuation is 1460.
