Price: 635
Last update: Fri Apr 25 2025
Price: 635
Last update: Fri Apr 25 2025
The intrinsic value of one totl 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 | 3.17 | 3.52 | 3.91 | 4.34 | 4.82 | |
| Revenue Growth | 11.07% | 11.07% | 11.07% | 11.07% | 11.07% | |
| Net Margin | 5.60% | 5.60% | 5.60% | 5.60% | 5.60% | |
| Net Income | 0.18 | 0.2 | 0.22 | 0.24 | 0.27 | 3.97 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.16 | 0.16 | 0.16 | 0.17 | 0.17 | 2.24 |
Total Shares:
Market Cap: 2.16T
Value Cap: 3.06T
totl has a PE median of 10 and the last EPS is 71.39. Based on PE history, the fair valuation is 775.
