Price: 132
Last update: Thu Apr 17 2025
Price: 132
Last update: Thu Apr 17 2025
The intrinsic value of one dild 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 | 2.53 | 2.53 | 2.53 | 2.53 | 2.52 | |
| Revenue Growth | -0.10% | -0.10% | -0.10% | -0.10% | -0.10% | |
| Net Margin | 3.73% | 3.73% | 3.73% | 3.73% | 3.73% | |
| Net Income | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 1.39 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.78 |
Total Shares:
Market Cap: 1.36T
Value Cap: 1.14T
dild has a PE median of 11 and the last EPS is 34.68. Based on PE history, the fair valuation is 396.
