Price: 685
Last update: Mon Apr 28 2025
Price: 685
Last update: Mon Apr 28 2025
The intrinsic value of one tebe 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 | 0.57 | 0.81 | 1.15 | 1.65 | 2.35 | |
| Revenue Growth | 42.79% | 42.79% | 42.79% | 42.79% | 42.79% | |
| Net Margin | 27.15% | 27.15% | 27.15% | 27.15% | 27.15% | |
| Net Income | 0.15 | 0.22 | 0.31 | 0.45 | 0.64 | 9.39 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.14 | 0.18 | 0.24 | 0.31 | 0.4 | 5.3 |
Total Shares:
Market Cap: 0.88T
Value Cap: 6.55T
tebe has a PE median of 3 and the last EPS is 105.15. Based on PE history, the fair valuation is 378.
