What is the intrinsic value of AUTO.JK?

As of 2026-04-05, the Intrinsic Value of Astra Otoparts Tbk PT (AUTO.JK) is 2,636.16 IDR. This AUTO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,570.00 IDR, the upside of Astra Otoparts Tbk PT is 2.60%.

The range of the Intrinsic Value is 2,355.77 - 3,075.53 IDR

Is AUTO.JK undervalued or overvalued?

Based on its market price of 2,570.00 IDR and our intrinsic valuation, Astra Otoparts Tbk PT (AUTO.JK) is undervalued by 2.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,355.77 - 3,075.53	2,636.16	2.6%
DCF (Growth 10y)	2,481.65 - 3,144.59	2,743.51	6.8%
DCF (EBITDA 5y)	2,643.93 - 3,072.40	2,863.40	11.4%
DCF (EBITDA 10y)	2,709.71 - 3,208.01	2,951.32	14.8%
Fair Value	11,437.47 - 11,437.47	11,437.47	345.04%
P/E	3,897.89 - 5,956.63	4,401.36	71.3%
EV/EBITDA	2,275.97 - 2,731.20	2,507.18	-2.4%
EPV	2,087.48 - 2,377.48	2,232.47	-13.1%
DDM - Stable	2,545.92 - 5,136.62	3,841.27	49.5%
DDM - Multi	3,366.85 - 5,087.30	4,038.40	57.1%