Price: 1705
Last update: Thu Apr 17 2025
Price: 1705
Last update: Thu Apr 17 2025
The intrinsic value of one pnbn 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 | 10.52 | 10.27 | 10.02 | 9.78 | 9.55 | |
| Revenue Growth | -2.39% | -2.39% | -2.39% | -2.39% | -2.39% | |
| Net Margin | 23.48% | 23.48% | 23.48% | 23.48% | 23.48% | |
| Net Income | 2.47 | 2.41 | 2.35 | 2.3 | 2.24 | 32.99 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 2.25 | 1.99 | 1.77 | 1.57 | 1.39 | 18.62 |
Total Shares:
Market Cap: 41.06T
Value Cap: 27.58T
pnbn has a PE median of 11 and the last EPS is 95.65. Based on PE history, the fair valuation is 1100.
