Price: 2600
Last update: Fri Apr 25 2025
Price: 2600
Last update: Fri Apr 25 2025
The intrinsic value of one smgr 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 | 37.29 | 37.86 | 38.45 | 39.04 | 39.64 | |
| Revenue Growth | 1.55% | 1.55% | 1.55% | 1.55% | 1.55% | |
| Net Margin | 5.76% | 5.76% | 5.76% | 5.76% | 5.76% | |
| Net Income | 2.15 | 2.18 | 2.21 | 2.25 | 2.28 | 33.59 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.95 | 1.8 | 1.66 | 1.54 | 1.42 | 18.96 |
Total Shares:
Market Cap: 17.55T
Value Cap: 27.32T
smgr has a PE median of 20 and the last EPS is 174. Based on PE history, the fair valuation is 3530.
