Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
TEBE Dana Brata Luhur Tbk PT

Dana Brata Luhur Tbk PT
IDX:TEBE

Watchlist Manager
Dana Brata Luhur Tbk PT Logo
Dana Brata Luhur Tbk PT
IDX:TEBE
Watchlist
Price: 1 660 IDR -0.3% Market Closed
Market Cap: Rp2.1T
Write Note Create Alert

DCF Value

The DCF Value for Dana Brata Luhur Tbk PT (TEBE) under the Base Case is IDR. Compared with the current market price of 1 660 IDR, the stock appears .

Key assumptions
TEBE DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 10.3%
Net Margin 27.9%31.3%
Forecast Period 5 years
Model Settings
Template via Net Income
Discount Rate 10.3%
Exit Multiple 1.9x P/S
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue TEBE Research

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