Price: 1875
Last update: Thu Apr 24 2025
Price: 1875
Last update: Thu Apr 24 2025
The intrinsic value of one adro 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 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | |
| Revenue Growth | 33.19% | 33.19% | 33.19% | 33.19% | 33.19% | |
| Net Margin | 22.39% | 22.39% | 22.39% | 22.39% | 22.39% | |
| Net Income | 0 | 0 | 0 | 0 | 0 | 0.06 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0 | 0 | 0 | 0 | 0 | 0.04 |
Total Shares:
Market Cap: 57.75T
Value Cap: 0.04T
adro has a PE median of 2 and the last EPS is 0.05212. Based on PE history, the fair valuation is 0.
