Price: 735
Last update: Thu Apr 17 2025
Price: 735
Last update: Thu Apr 17 2025
The intrinsic value of one casa 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 | 7.93 | 8.60 | 9.34 | 10.14 | 11.00 | |
| Revenue Growth | 8.53% | 8.53% | 8.53% | 8.53% | 8.53% | |
| Net Margin | 0.62% | 0.62% | 0.62% | 0.62% | 0.62% | |
| Net Income | 0.05 | 0.05 | 0.06 | 0.06 | 0.07 | 1 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.57 |
Total Shares:
Market Cap: 40.03T
Value Cap: 0.78T
casa has a PE median of 1077 and the last EPS is 1.49. Based on PE history, the fair valuation is 1605.
