As of 2025-05-29, the Intrinsic Value of Arita Prima Indonesia Tbk PT (APII.JK) is 138.87 IDR. This APII.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.00 IDR, the upside of Arita Prima Indonesia Tbk PT is -16.80%.
The range of the Intrinsic Value is 76.75 - 272.19 IDR
Based on its market price of 167.00 IDR and our intrinsic valuation, Arita Prima Indonesia Tbk PT (APII.JK) is overvalued by 16.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 76.75 - 272.19 | 138.87 | -16.8% |
| DCF (Growth 10y) | 116.83 - 333.12 | 186.06 | 11.4% |
| DCF (EBITDA 5y) | 192.49 - 295.04 | 231.54 | 38.6% |
| DCF (EBITDA 10y) | 188.33 - 302.40 | 233.06 | 39.6% |
| Fair Value | 4.79 - 4.79 | 4.79 | -97.13% |
| P/E | 7.57 - 47.66 | 25.85 | -84.5% |
| EV/EBITDA | 73.23 - 166.97 | 126.96 | -24.0% |
| EPV | 119.23 - 194.45 | 156.84 | -6.1% |
| DDM - Stable | 6.38 - 13.68 | 10.03 | -94.0% |
| DDM - Multi | 54.22 - 91.10 | 68.05 | -59.3% |
| Market Cap (mil) | 179,651.92 |
| Beta | 0.04 |
| Outstanding shares (mil) | 1,075.76 |
| Enterprise Value (mil) | 321,415.90 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.40% |
| Cost of Debt | 5.50% |
| WACC | 7.36% |