Price: 11525
Last update: Fri Apr 25 2025
Price: 11525
Last update: Fri Apr 25 2025
The intrinsic value of one sttp 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 | 4.85 | 5.15 | 5.47 | 5.81 | 6.17 | |
| Revenue Growth | 6.21% | 6.21% | 6.21% | 6.21% | 6.21% | |
| Net Margin | 17.71% | 17.71% | 17.71% | 17.71% | 17.71% | |
| Net Income | 0.86 | 0.91 | 0.97 | 1.03 | 1.09 | 16.07 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.78 | 0.75 | 0.73 | 0.7 | 0.68 | 9.07 |
Total Shares:
Market Cap: 15.09T
Value Cap: 12.71T
sttp has a PE median of 15 and the last EPS is 951.35. Based on PE history, the fair valuation is 14324.
