Price: 1750
Last update: Fri Apr 25 2025
Price: 1750
Last update: Fri Apr 25 2025
The intrinsic value of one unvr 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 | 35.52 | 33.92 | 32.39 | 30.92 | 29.53 | |
| Revenue Growth | -4.52% | -4.52% | -4.52% | -4.52% | -4.52% | |
| Net Margin | 13.38% | 13.38% | 13.38% | 13.38% | 13.38% | |
| Net Income | 4.75 | 4.54 | 4.33 | 4.14 | 3.95 | 58.11 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 4.32 | 3.75 | 3.25 | 2.82 | 2.45 | 32.8 |
Total Shares:
Market Cap: 66.76T
Value Cap: 49.4T
unvr has a PE median of 33 and the last EPS is 95. Based on PE history, the fair valuation is 3136.
