ADHI.JK
Adhi Karya (Persero) Tbk PT
Price:  
256.00 
IDR
Volume:  
50,580,100.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADHI.JK Intrinsic Value

103,874.80 %
Upside

What is the intrinsic value of ADHI.JK?

As of 2025-07-11, the Intrinsic Value of Adhi Karya (Persero) Tbk PT (ADHI.JK) is 266,175.52 IDR. This ADHI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 256.00 IDR, the upside of Adhi Karya (Persero) Tbk PT is 103,874.80%.

The range of the Intrinsic Value is 245,100.51 - 293,325.10 IDR

Is ADHI.JK undervalued or overvalued?

Based on its market price of 256.00 IDR and our intrinsic valuation, Adhi Karya (Persero) Tbk PT (ADHI.JK) is undervalued by 103,874.80%.

256.00 IDR
Stock Price
266,175.52 IDR
Intrinsic Value
Intrinsic Value Details

ADHI.JK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 245,100.51 - 293,325.10 266,175.52 103874.8%
DCF (Growth 10y) 281,265.65 - 332,643.83 303,839.02 118587.1%
DCF (EBITDA 5y) 261,375.80 - 333,659.01 307,684.57 120089.3%
DCF (EBITDA 10y) 312,706.05 - 395,605.77 362,710.35 141583.7%
Fair Value 721.55 - 721.55 721.55 181.86%
P/E 230.32 - 189,552.80 76,832.47 29912.7%
EV/EBITDA (881.32) - 96,347.52 38,818.38 15063.4%
EPV 188.65 - 329.71 259.18 1.2%
DDM - Stable 58.03 - 97.32 77.67 -69.7%
DDM - Multi 35,686.28 - 50,585.74 42,056.66 16328.4%

ADHI.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,152,348.20
Beta 2.35
Outstanding shares (mil) 8,407.61
Enterprise Value (mil) 9,210,008.00
Market risk premium 7.88%
Cost of Equity 31.25%
Cost of Debt 5.00%
WACC 9.29%