ASII.JK
Astra International Tbk PT
Price:
4,620
IDR
Volume:
25,298,100
Indonesia | Automobiles
Discounted Cash Flow
Trading Multiples
Peter Lynch Fair Value
Earnings Power Value
Dividend Discount Model
WACC
ASII.JK Intrinsic Value
46.9 %
Upside
What is the intrinsic value of ASII.JK?
As of 2025-07-06, the Intrinsic Value of Astra International Tbk PT (ASII.JK) is 6,785.92 IDR. This ASII.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,620.00 IDR, the upside of Astra International Tbk PT is 46.9%.
The range of the Intrinsic Value is 5,867.67 - 8,001.85 IDR.
Is ASII.JK undervalued or overvalued?
Based on its market price of 4,620.00 IDR and our intrinsic valuation, Astra International Tbk PT (ASII.JK) is undervalued by 46.9%.
4,620.00 IDR
Stock Price
6,785.92 IDR
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 5,867.67 - 8,001.85 | 6,785.92 | 46.9% | |
| DCF (Growth Exit 10Y) | 6,423.16 - 8,462.37 | 7,306.70 | 58.2% | |
| DCF (EBITDA Exit 5Y) | 6,681.61 - 17,867.34 | 12,059.69 | 161.0% | |
| DCF (EBITDA Exit 10Y) | 6,939.28 - 15,292.62 | 10,806.32 | 133.9% | |
| Peter Lynch Fair Value | 9,979.09 - 9,979.09 | 9,979.09 | 116% | |
| P/E Multiples | 11,608.08 - 18,938.72 | 15,264.07 | 230.4% | |
| EV/EBITDA Multiples | 4,273.47 - 15,347.95 | 8,538.72 | 84.8% | |
| Earnings Power Value | 3,844.22 - 4,849.54 | 4,346.88 | -5.9% | |
| Dividend Discount Model - Stable | 3,625.06 - 6,157.4 | 4,891.22 | 5.9% | |
| Dividend Discount Model - Multi Stages | 4,545.98 - 6,233.54 | 5,270.56 | 14.1% | |
| Market Cap (mil) | 187,034,000 |
| Beta | 0.54 |
| Outstanding shares (mil) | 40,484 |
| Enterprise Value (mil) | 255,370,000 |
| Market risk premium | 8.4% |
| Cost of Equity | 15.05% |
| Cost of Debt | 5% |
| WACC | 11.2% |