Price: 178
Last update: Mon Apr 28 2025
Price: 178
Last update: Mon Apr 28 2025
The intrinsic value of one trgu 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 | 6.06 | 7.51 | 9.29 | 11.51 | 14.25 | |
| Revenue Growth | 23.81% | 23.81% | 23.81% | 23.81% | 23.81% | |
| Net Margin | 0.17% | 0.17% | 0.17% | 0.17% | 0.17% | |
| Net Income | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.36 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.21 |
Total Shares:
Market Cap: 1.41T
Value Cap: 0.26T
trgu has a PE median of 0 and the last EPS is -1.92. Based on PE history, the fair valuation is 0.
