Price: 6275
Last update: Fri Apr 25 2025
Price: 6275
Last update: Fri Apr 25 2025
The intrinsic value of one tgka 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 | 13.45 | 13.73 | 14.02 | 14.31 | 14.61 | |
| Revenue Growth | 2.11% | 2.11% | 2.11% | 2.11% | 2.11% | |
| Net Margin | 3.55% | 3.55% | 3.55% | 3.55% | 3.55% | |
| Net Income | 0.48 | 0.49 | 0.5 | 0.51 | 0.52 | 7.62 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.43 | 0.4 | 0.37 | 0.35 | 0.32 | 4.3 |
Total Shares:
Market Cap: 5.75T
Value Cap: 6.18T
tgka has a PE median of 13 and the last EPS is 434. Based on PE history, the fair valuation is 5965.
