Price: 358
Last update: Fri Apr 25 2025
Price: 358
Last update: Fri Apr 25 2025
The intrinsic value of one trim 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 | 0.81 | 0.96 | 1.15 | 1.36 | 1.62 | |
| Revenue Growth | 18.90% | 18.90% | 18.90% | 18.90% | 18.90% | |
| Net Margin | 18.82% | 18.82% | 18.82% | 18.82% | 18.82% | |
| Net Income | 0.15 | 0.18 | 0.22 | 0.26 | 0.31 | 4.49 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.14 | 0.15 | 0.16 | 0.18 | 0.19 | 2.53 |
Total Shares:
Market Cap: 2.54T
Value Cap: 3.34T
trim has a PE median of 11 and the last EPS is 30.24. Based on PE history, the fair valuation is 357.
