Price: 1780
Last update: Fri Apr 25 2025
Price: 1780
Last update: Fri Apr 25 2025
The intrinsic value of one smsm 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 | 5.15 | 5.81 | 6.56 | 7.40 | 8.35 | |
| Revenue Growth | 12.87% | 12.87% | 12.87% | 12.87% | 12.87% | |
| Net Margin | 17.14% | 17.14% | 17.14% | 17.14% | 17.14% | |
| Net Income | 0.88 | 1 | 1.12 | 1.27 | 1.43 | 21.07 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.8 | 0.82 | 0.84 | 0.87 | 0.89 | 11.89 |
Total Shares:
Market Cap: 10.25T
Value Cap: 16.11T
smsm has a PE median of 10 and the last EPS is 168. Based on PE history, the fair valuation is 1833.
