Price: 132
Last update: Fri Aug 22 2025
Price: 132
Last update: Fri Aug 22 2025
The intrinsic value of one visi 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 | 0.43 | 0.52 | 0.63 | 0.76 | 0.91 | |
| Revenue Growth | 20.83% | 20.83% | 20.83% | 20.83% | 20.83% | |
| Net Margin | 4.05% | 4.05% | 4.05% | 4.05% | 4.05% | |
| Net Income | 0.02 | 0.02 | 0.03 | 0.03 | 0.04 | 0.54 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.31 |
Total Shares:
Market Cap: 0.39T
Value Cap: 0.4T
visi has a PE median of 49 and the last EPS is 1.689. Based on PE history, the fair valuation is 83.
