As of 2025-06-01, the Intrinsic Value of Akasha Wira International Tbk PT (ADES.JK) is 10,780.84 IDR. This ADES.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,350.00 IDR, the upside of Akasha Wira International Tbk PT is 4.20%.
The range of the Intrinsic Value is 9,221.42 - 13,127.58 IDR
Based on its market price of 10,350.00 IDR and our intrinsic valuation, Akasha Wira International Tbk PT (ADES.JK) is undervalued by 4.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9,221.42 - 13,127.58 | 10,780.84 | 4.2% |
| DCF (Growth 10y) | 12,479.75 - 17,357.27 | 14,444.63 | 39.6% |
| DCF (EBITDA 5y) | 13,903.08 - 17,219.47 | 15,587.65 | 50.6% |
| DCF (EBITDA 10y) | 15,812.37 - 20,073.06 | 17,885.32 | 72.8% |
| Fair Value | 22,977.38 - 22,977.38 | 22,977.38 | 122.00% |
| P/E | 10,275.48 - 14,373.71 | 11,924.34 | 15.2% |
| EV/EBITDA | 8,338.03 - 10,917.06 | 9,685.03 | -6.4% |
| EPV | 3,586.08 - 4,224.31 | 3,905.20 | -62.3% |
| DDM - Stable | 5,520.42 - 10,728.55 | 8,124.48 | -21.5% |
| DDM - Multi | 8,793.91 - 13,325.13 | 10,599.39 | 2.4% |
| Market Cap (mil) | 6,105,465.00 |
| Beta | 0.54 |
| Outstanding shares (mil) | 589.90 |
| Enterprise Value (mil) | 6,064,020.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.68% |
| Cost of Debt | 5.50% |
| WACC | 11.68% |