As of 2025-07-08, the Intrinsic Value of PT Asia Sejahtera Mina Tbk (AGAR.JK) is 122.59 IDR. This AGAR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.00 IDR, the upside of PT Asia Sejahtera Mina Tbk is -46.20%.
The range of the Intrinsic Value is 95.04 - 167.37 IDR
Based on its market price of 228.00 IDR and our intrinsic valuation, PT Asia Sejahtera Mina Tbk (AGAR.JK) is overvalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.04 - 167.37 | 122.59 | -46.2% |
| DCF (Growth 10y) | 121.23 - 197.09 | 150.44 | -34.0% |
| DCF (EBITDA 5y) | 96.62 - 237.59 | 166.78 | -26.9% |
| DCF (EBITDA 10y) | 123.35 - 260.13 | 188.40 | -17.4% |
| Fair Value | 84.28 - 84.28 | 84.28 | -63.03% |
| P/E | 34.99 - 64.14 | 41.24 | -81.9% |
| EV/EBITDA | (16.68) - 136.77 | 41.89 | -81.6% |
| EPV | 140.73 - 188.71 | 164.72 | -27.8% |
| DDM - Stable | 17.54 - 36.00 | 26.77 | -88.3% |
| DDM - Multi | 62.89 - 103.02 | 78.34 | -65.6% |
| Market Cap (mil) | 228,000.00 |
| Beta | 0.20 |
| Outstanding shares (mil) | 1,000.00 |
| Enterprise Value (mil) | 302,733.90 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.94% |
| Cost of Debt | 5.00% |
| WACC | 10.55% |