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
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%.
| 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% |
| 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% |