Price: 138
Last update: Mon Apr 28 2025
Price: 138
Last update: Mon Apr 28 2025
The intrinsic value of one tmas 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 | 4.31 | 4.95 | 5.68 | 6.52 | 7.49 | |
| Revenue Growth | 14.82% | 14.82% | 14.82% | 14.82% | 14.82% | |
| Net Margin | 16.40% | 16.40% | 16.40% | 16.40% | 16.40% | |
| Net Income | 0.71 | 0.81 | 0.93 | 1.07 | 1.23 | 18.07 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.64 | 0.67 | 0.7 | 0.73 | 0.76 | 10.2 |
Total Shares:
Market Cap: 7.78T
Value Cap: 13.7T
tmas has a PE median of 8 and the last EPS is 10. Based on PE history, the fair valuation is 82.
