IntrinsicWise Company Header

Price: 87

Last update: Fri Apr 25 2025

Company Logo
wirg

IDX:wirg.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

wirg

The intrinsic value of one wirg 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 2.50 4.15 6.90 11.47 19.07
Revenue Growth 66.26% 66.26% 66.26% 66.26% 66.26%
Net Margin 2.74% 2.74% 2.74% 2.74% 2.74%
Net Income 0.07 0.11 0.19 0.31 0.52 7.69
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.06 0.09 0.14 0.21 0.32 4.34

Intrinsic Value: 434

The stock is undervalued by 400%

Total Shares: 11914798977
Market Cap: 1.03T
Value Cap: 5.18T

Valuation History
Valuation History
Historical PE & EPS

wirg has a PE median of 20 and the last EPS is 6.55. Based on PE history, the fair valuation is 131.