Price: 115
Last update: Mon Apr 28 2025
Price: 115
Last update: Mon Apr 28 2025
The intrinsic value of one unsp 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 | 2.33 | 2.43 | 2.54 | 2.66 | 2.78 | |
| Revenue Growth | 4.53% | 4.53% | 4.53% | 4.53% | 4.53% | |
| Net Margin | 12.76% | 12.76% | 12.76% | 12.76% | 12.76% | |
| Net Income | 0.3 | 0.31 | 0.32 | 0.34 | 0.35 | 5.22 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.27 | 0.26 | 0.24 | 0.23 | 0.22 | 2.95 |
Total Shares:
Market Cap: 0.28T
Value Cap: 4.16T
unsp has a PE median of 2 and the last EPS is 777.08. Based on PE history, the fair valuation is 1706.
