Price: 2060
Last update: Thu Apr 17 2025
Price: 2060
Last update: Thu Apr 17 2025
The intrinsic value of one ceka 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 | 7.20 | 8.61 | 10.31 | 12.34 | 14.77 | |
| Revenue Growth | 19.70% | 19.70% | 19.70% | 19.70% | 19.70% | |
| Net Margin | 3.60% | 3.60% | 3.60% | 3.60% | 3.60% | |
| Net Income | 0.26 | 0.31 | 0.37 | 0.44 | 0.53 | 7.81 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.24 | 0.26 | 0.28 | 0.3 | 0.33 | 4.41 |
Total Shares:
Market Cap: 1.22T
Value Cap: 5.81T
ceka has a PE median of 6 and the last EPS is 419. Based on PE history, the fair valuation is 2552.
