Price: 2650
Last update: Fri Apr 25 2025
Price: 2650
Last update: Fri Apr 25 2025
The intrinsic value of one tspc 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 | 13.50 | 14.23 | 14.99 | 15.80 | 16.65 | |
| Revenue Growth | 5.37% | 5.37% | 5.37% | 5.37% | 5.37% | |
| Net Margin | 8.27% | 8.27% | 8.27% | 8.27% | 8.27% | |
| Net Income | 1.12 | 1.18 | 1.24 | 1.31 | 1.38 | 20.26 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.02 | 0.97 | 0.93 | 0.89 | 0.85 | 11.44 |
Total Shares:
Market Cap: 11.95T
Value Cap: 16.1T
tspc has a PE median of 6 and the last EPS is 290. Based on PE history, the fair valuation is 1954.
