Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Retail
/
GoTo Gojek Tokopedia
GOTO
GoTo Gojek Tokopedia
Indonesia Urbanization And Digital Payments Will Ignite New Markets
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 25 Analysts
Published
26 Jun 25
Updated
15 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
Rp129.41
52.1% undervalued
intrinsic discount
15 Aug
Rp62.00
Loading
1Y
17.0%
7D
-4.6%
Author's Valuation
Rp129.4
52.1% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
Rp129.4
52.1% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-86t
29t
2018
2020
2022
2024
2025
2026
2028
Revenue Rp28.9t
Earnings Rp4.6t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
14.63%
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
Rp4.64t
Earnings '28
x
41.48x
PE Ratio '28
=
Rp192.55t
Market Cap '28
Rp192.55t
Market Cap '28
/
983.45b
No. shares '28
=
Rp195.79
Share Price '28
Rp195.79
Share Price '28
Discounted to 2025 @ 14.84% p.a.
=
Rp129.27
Fair Value '25