Price: 795
Last update: Fri May 16 2025
Price: 795
Last update: Fri May 16 2025
The intrinsic value of one staa 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 | 5.86 | 6.46 | 7.12 | 7.85 | 8.66 | |
| Revenue Growth | 10.25% | 10.25% | 10.25% | 10.25% | 10.25% | |
| Net Margin | 15.37% | 15.37% | 15.37% | 15.37% | 15.37% | |
| Net Income | 0.9 | 0.99 | 1.09 | 1.21 | 1.33 | 19.58 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.82 | 0.82 | 0.82 | 0.82 | 0.83 | 11.06 |
Total Shares:
Market Cap: 8.66T
Value Cap: 15.16T
staa has a PE median of 10 and the last EPS is 94. Based on PE history, the fair valuation is 969.
