CPALL 2020 Intrinsic VAlue 220, MOS 154
DDM Model
G,3% 15.20
5% 20.28
7% 29.90
10% 93.37860781
DCF : 220
PE : 93.37860781 (G=10%)
PBV : 109.06 (G=5%)
WACC 6.2%
Growth 15.7% (ROE*(1-Payout))
G,3% 15.20
5% 20.28
7% 29.90
10% 93.37860781
DCF : 220
PE : 93.37860781 (G=10%)
PBV : 109.06 (G=5%)
WACC 6.2%
Growth 15.7% (ROE*(1-Payout))
Disclaimer
The information and publications are not meant to be, and do not constitute, financial, investment, trading, or other types of advice or recommendations supplied or endorsed by TradingView. Read more in the Terms of Use.