Price: 264
Last update: Thu Apr 17 2025
Price: 264
Last update: Thu Apr 17 2025
The intrinsic value of one nsss 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 | 1.25 | 1.44 | 1.67 | 1.92 | 2.22 | |
| Revenue Growth | 15.55% | 15.55% | 15.55% | 15.55% | 15.55% | |
| Net Margin | 8.82% | 8.82% | 8.82% | 8.82% | 8.82% | |
| Net Income | 0.11 | 0.13 | 0.15 | 0.17 | 0.2 | 2.89 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.1 | 0.11 | 0.11 | 0.12 | 0.12 | 1.63 |
Total Shares:
Market Cap: 6.12T
Value Cap: 2.18T
nsss has a PE median of 0 and the last EPS is 7.21. Based on PE history, the fair valuation is 0.
