Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
EMAS Merdeka Gold Resources PT Tbk
Merdeka Gold Resources PT Tbk banner
M

Merdeka Gold Resources PT Tbk
IDX:EMAS

Watchlist Manager
Merdeka Gold Resources PT Tbk
IDX:EMAS
Watchlist
Price: 5 225 IDR -4.13% Market Closed
Market Cap: Rp77T
Write Note Create Alert

DCF Value

The DCF Value for Merdeka Gold Resources PT Tbk (EMAS) under the Base Case is IDR. Compared with the current market price of 5 225 IDR, the stock appears .

Key assumptions
EMAS DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 80.1%
Net Margin 39.1%37.8%
Cash Flow Conversion 96%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 10.2%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue EMAS Research

Summary
EMAS intrinsic value, competitors valuation, and company profile.
DCF Valuation
EMAS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EMAS stock valuation using valuation multiples.
Wall St Estimates
EMAS 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
EMAS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate