As of 2025-07-20, the Intrinsic Value of Andira Agro Tbk PT (ANDI.JK) is 20.86 IDR. This ANDI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.00 IDR, the upside of Andira Agro Tbk PT is 15.90%.
The range of the Intrinsic Value is 9.57 - 50.58 IDR
Based on its market price of 18.00 IDR and our intrinsic valuation, Andira Agro Tbk PT (ANDI.JK) is undervalued by 15.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.57 - 50.58 | 20.86 | 15.9% |
| DCF (Growth 10y) | 22.36 - 81.65 | 38.82 | 115.7% |
| DCF (EBITDA 5y) | 6.08 - 14.98 | 9.67 | -46.3% |
| DCF (EBITDA 10y) | 16.12 - 31.42 | 22.37 | 24.3% |
| Fair Value | -6.71 - -6.71 | -6.71 | -137.26% |
| P/E | (8.80) - (11.91) | (9.96) | -155.3% |
| EV/EBITDA | (27.92) - (3.49) | (17.61) | -197.8% |
| EPV | (70.68) - (97.98) | (84.33) | -568.5% |
| DDM - Stable | (6.66) - (16.25) | (11.46) | -163.6% |
| DDM - Multi | 6.68 - 13.55 | 9.05 | -49.7% |
| Market Cap (mil) | 168,300.00 |
| Beta | 0.29 |
| Outstanding shares (mil) | 9,350.00 |
| Enterprise Value (mil) | 308,062.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.76% |
| Cost of Debt | 5.84% |
| WACC | 9.28% |