Price: 312
Last update: Fri Apr 25 2025
Price: 312
Last update: Fri Apr 25 2025
The intrinsic value of one wood 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 | 2.62 | 2.86 | 3.12 | 3.41 | 3.72 | |
| Revenue Growth | 9.15% | 9.15% | 9.15% | 9.15% | 9.15% | |
| Net Margin | 6.89% | 6.89% | 6.89% | 6.89% | 6.89% | |
| Net Income | 0.18 | 0.2 | 0.22 | 0.23 | 0.26 | 3.77 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 2.13 |
Total Shares:
Market Cap: 1.98T
Value Cap: 2.93T
wood has a PE median of 19 and the last EPS is 22.48. Based on PE history, the fair valuation is 441.
