What is the intrinsic value of ASPI.JK?
As of 2025-07-06, the Intrinsic Value of Andalan Sakti Primaindo PT (ASPI.JK) is
15.99 IDR. This ASPI.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 199.00 IDR, the upside of Andalan Sakti Primaindo PT is
-91.96%.
Is ASPI.JK undervalued or overvalued?
Based on its market price of 199.00 IDR and our intrinsic valuation, Andalan Sakti Primaindo PT (ASPI.JK) is overvalued by 91.96%.
15.99 IDR
Intrinsic Value
ASPI.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(2,269.91) - (1,186.70) |
(1,521.53) |
-864.6% |
| DCF (Growth 10y) |
(1,380.45) - (2,521.32) |
(1,736.81) |
-972.8% |
| DCF (EBITDA 5y) |
(257.70) - (81.40) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(388.60) - (45.13) |
(1,234.50) |
-123450.0% |
| Fair Value |
15.99 - 15.99 |
15.99 |
-91.96% |
| P/E |
47.78 - 230.76 |
102.85 |
-48.3% |
| EV/EBITDA |
29.00 - 190.91 |
83.94 |
-57.8% |
| EPV |
(42.17) - (47.99) |
(45.08) |
-122.7% |
| DDM - Stable |
27.12 - 70.77 |
48.95 |
-75.4% |
| DDM - Multi |
236.11 - 482.83 |
317.60 |
59.6% |
ASPI.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
135,682.19 |
| Beta |
2.13 |
| Outstanding shares (mil) |
681.82 |
| Enterprise Value (mil) |
149,304.08 |
| Market risk premium |
7.88% |
| Cost of Equity |
10.16% |
| Cost of Debt |
5.50% |
| WACC |
9.47% |