IntrinsicWise Company Header

Price: 1405

Last update: Fri Apr 25 2025

Intrinsic Value

Intrinsic Value

ultj

The intrinsic value of one ultj stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 8.77 9.66 10.64 11.72 12.91
Revenue Growth 10.16% 10.16% 10.16% 10.16% 10.16%
Net Margin 15.39% 15.39% 15.39% 15.39% 15.39%
Net Income 1.35 1.49 1.64 1.8 1.99 29.24
Discount Rate 10% 10% 10% 10% 10%
Present Value 1.23 1.23 1.23 1.23 1.23 16.5

Intrinsic Value: 2178

The stock is undervalued by 55%

Total Shares: 10398175200
Market Cap: 14.6T
Value Cap: 22.65T

Valuation History
Valuation History
Historical PE & EPS

ultj has a PE median of 14 and the last EPS is 107. Based on PE history, the fair valuation is 1562.