Price: 248
Last update: Wed Apr 16 2025
Price: 248
Last update: Wed Apr 16 2025
The intrinsic value of one mncn 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 | 7.70 | 7.72 | 7.75 | 7.77 | 7.79 | |
| Revenue Growth | 0.30% | 0.30% | 0.30% | 0.30% | 0.30% | |
| Net Margin | 19.24% | 19.24% | 19.24% | 19.24% | 19.24% | |
| Net Income | 1.48 | 1.49 | 1.49 | 1.5 | 1.5 | 22.07 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 1.35 | 1.23 | 1.12 | 1.02 | 0.93 | 12.46 |
Total Shares:
Market Cap: 3.28T
Value Cap: 18.1T
mncn has a PE median of 5 and the last EPS is 81.66. Based on PE history, the fair valuation is 471.
