IntrinsicWise Company Header

Price: 1010

Last update: Fri Apr 25 2025

Company Logo
tapg

IDX:tapg.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

tapg

The intrinsic value of one tapg 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 8.53 9.80 11.26 12.94 14.87
Revenue Growth 14.91% 14.91% 14.91% 14.91% 14.91%
Net Margin 22.37% 22.37% 22.37% 22.37% 22.37%
Net Income 1.91 2.19 2.52 2.89 3.33 48.95
Discount Rate 10% 10% 10% 10% 10%
Present Value 1.73 1.81 1.89 1.98 2.07 27.63

Intrinsic Value: 1869

The stock is undervalued by 85%

Total Shares: 19852540000
Market Cap: 20.05T
Value Cap: 37.11T

Valuation History
Valuation History
Historical PE & EPS

tapg has a PE median of 6 and the last EPS is 106. Based on PE history, the fair valuation is 713.