Price: 1065
Last update: Thu Apr 17 2025
Price: 1065
Last update: Thu Apr 17 2025
The intrinsic value of one pnin 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 | 17.36 | 59.56 | 204.28 | 700.67 | 2403.24 | |
| Revenue Growth | 242.99% | 242.99% | 242.99% | 242.99% | 242.99% | |
| Net Margin | 24.50% | 24.50% | 24.50% | 24.50% | 24.50% | |
| Net Income | 4.25 | 14.59 | 50.06 | 171.69 | 588.87 | 8664.84 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 3.87 | 12.06 | 37.61 | 117.26 | 365.64 | 4891.07 |
Total Shares:
Market Cap: 4.33T
Value Cap: 5427.51T
pnin has a PE median of 6 and the last EPS is 143.45. Based on PE history, the fair valuation is 974.
