Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Retail
/
GoTo Gojek Tokopedia
GOTO
GoTo Gojek Tokopedia
Intense Rivalry And Costs Will Impede Operations Yet Uncover Opportunity
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 25 Analysts
Published
28 Jun 25
Updated
16 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
Rp70.00
12.9% undervalued
intrinsic discount
16 Aug
Rp61.00
Loading
1Y
15.1%
7D
-6.2%
Author's Valuation
Rp70.0
12.9% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
Rp70.0
12.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-86t
23t
2018
2020
2022
2024
2025
2026
2028
Revenue Rp22.7t
Earnings Rp596.4b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.73%
General Merchandise and Department Stores revenue growth rate
0.36%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
14.86%
Calculation
Rp596.42b
Earnings '28
x
176.88x
PE Ratio '28
=
Rp105.50t
Market Cap '28
Rp105.50t
Market Cap '28
/
994.57b
No. shares '28
=
Rp106.07
Share Price '28
Rp106.07
Share Price '28
Discounted to 2025 @ 14.86% p.a.
=
Rp70.00
Fair Value '25