As of 2025-07-05, the Intrinsic Value of Apexindo Pratama Duta Tbk PT (APEX.JK) is 687.06 IDR. This APEX.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 128.00 IDR, the upside of Apexindo Pratama Duta Tbk PT is 436.80%.
The range of the Intrinsic Value is 186.67 - 6,299.45 IDR
Based on its market price of 128.00 IDR and our intrinsic valuation, Apexindo Pratama Duta Tbk PT (APEX.JK) is undervalued by 436.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 186.67 - 6,299.45 | 687.06 | 436.8% |
| DCF (Growth 10y) | 451.66 - 8,641.89 | 1,124.70 | 778.7% |
| DCF (EBITDA 5y) | 172.64 - 756.01 | 488.40 | 281.6% |
| DCF (EBITDA 10y) | 434.19 - 1,273.75 | 870.02 | 579.7% |
| Fair Value | -16.55 - -16.55 | -16.55 | -112.93% |
| P/E | (26.14) - 77.26 | 18.03 | -85.9% |
| EV/EBITDA | (207.58) - 40.75 | (33.55) | -126.2% |
| EPV | (496.03) - (516.56) | (506.29) | -495.5% |
| DDM - Stable | (12.21) - (48.76) | (30.48) | -123.8% |
| DDM - Multi | 64.65 - 239.32 | 106.35 | -16.9% |
| Market Cap (mil) | 453,948.16 |
| Beta | 0.36 |
| Outstanding shares (mil) | 3,546.47 |
| Enterprise Value (mil) | 1,986,337.80 |
| Market risk premium | 7.88% |
| Cost of Equity | 16.04% |
| Cost of Debt | 5.00% |
| WACC | 5.63% |