Price: 12200
Last update: Thu Apr 17 2025
Price: 12200
Last update: Thu Apr 17 2025
The intrinsic value of one rdtx 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 | 0.53 | 0.57 | 0.61 | 0.66 | 0.71 | |
| Revenue Growth | 7.60% | 7.60% | 7.60% | 7.60% | 7.60% | |
| Net Margin | 54.01% | 54.01% | 54.01% | 54.01% | 54.01% | |
| Net Income | 0.29 | 0.31 | 0.33 | 0.36 | 0.38 | 5.64 |
| Discount Rate | 10% | 10% | 10% | 10% | 10% | |
| Present Value | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 3.19 |
Total Shares:
Market Cap: 3.27T
Value Cap: 4.42T
rdtx has a PE median of 8 and the last EPS is 1061.2. Based on PE history, the fair valuation is 9374.
