Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
BRNA Berlina Tbk PT

Berlina Tbk PT
IDX:BRNA

Watchlist Manager
Berlina Tbk PT Logo
Berlina Tbk PT
IDX:BRNA
Watchlist
Price: 500 IDR Market Closed
Market Cap: Rp761.5B
Write Note Create Alert

DCF Value

The DCF Value for Berlina Tbk PT (BRNA) under the Base Case is IDR. Compared with the current market price of 500 IDR, the stock appears .

Key assumptions
BRNA DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 4.5%
Net Margin -6.9%1.4%
Cash Flow Conversion 50%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 11%
Exit Multiple 0.7x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue BRNA Research

Summary
BRNA intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRNA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRNA stock valuation using valuation multiples.
Wall St Estimates
BRNA price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRNA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate