IntrinsicWise Company Header

Price: 23100

Last update: Fri Apr 25 2025

Company Logo
untr

IDX:untr.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

untr

The intrinsic value of one untr 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 130.54 160.82 198.13 244.08 300.70
Revenue Growth 23.20% 23.20% 23.20% 23.20% 23.20%
Net Margin 14.38% 14.38% 14.38% 14.38% 14.38%
Net Income 18.77 23.12 28.48 35.09 43.23 636.11
Discount Rate 10% 10% 10% 10% 10%
Present Value 17.06 19.11 21.4 23.97 26.84 359.07

Intrinsic Value: 128709

The stock is undervalued by 457%

Total Shares: 3631809000
Market Cap: 83.89T
Value Cap: 467.44T

Valuation History
Valuation History
Historical PE & EPS

untr has a PE median of 5 and the last EPS is 5742. Based on PE history, the fair valuation is 30141.