IntrinsicWise Company Header

Price: 2600

Last update: Fri Apr 25 2025

Company Logo
tlkm

IDX:tlkm.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

tlkm

The intrinsic value of one tlkm 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 150.20 153.87 157.62 161.47 165.42
Revenue Growth 2.44% 2.44% 2.44% 2.44% 2.44%
Net Margin 15.66% 15.66% 15.66% 15.66% 15.66%
Net Income 23.52 24.09 24.68 25.29 25.9 381.15
Discount Rate 10% 10% 10% 10% 10%
Present Value 21.38 19.91 18.54 17.27 16.08 215.15

Intrinsic Value: 3112

The stock is undervalued by 20%

Total Shares: 99062216600
Market Cap: 257.56T
Value Cap: 308.33T

Valuation History
Valuation History
Historical PE & EPS

tlkm has a PE median of 15 and the last EPS is 228.16. Based on PE history, the fair valuation is 3643.