Price: 63
Last update: Fri Apr 25 2025
Price: 63
Last update: Fri Apr 25 2025
The intrinsic value of one wege 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 | 3.66 | 4.10 | 4.59 | 5.13 | 5.75 | |
| Revenue Growth | 11.92% | 11.92% | 11.92% | 11.92% | 11.92% | |
| Net Margin | 5.02% | 5.02% | 5.02% | 5.02% | 5.02% | |
| Net Income | 0.18 | 0.21 | 0.23 | 0.26 | 0.29 | 4.24 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 2.39 |
Total Shares:
Market Cap: 0.6T
Value Cap: 3.25T
wege has a PE median of 8 and the last EPS is 7.56. Based on PE history, the fair valuation is 67.
