IntrinsicWise Company Header

Price: 456

Last update: Fri Apr 25 2025

Company Logo
smil

IDX:smil.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

smil

The intrinsic value of one smil stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 0.37 0.41 0.44 0.48 0.53
Revenue Growth 8.97% 8.97% 8.97% 8.97% 8.97%
Net Margin 22.35% 22.35% 22.35% 22.35% 22.35%
Net Income 0.08 0.09 0.1 0.11 0.12 1.73
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.08 0.08 0.07 0.07 0.07 0.98

Intrinsic Value: 153

The stock is overvalued by 66%

Total Shares: 8750116524
Market Cap: 3.99T
Value Cap: 1.34T

Valuation History
Valuation History
Historical PE & EPS

smil has a PE median of 0 and the last EPS is 9.85. Based on PE history, the fair valuation is 0.