As of 2026-04-03, the Intrinsic Value of Astrindo Nusantara Infrasruktur Tbk PT (BIPI.JK) is 164.36 IDR. This BIPI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.00 IDR, the upside of Astrindo Nusantara Infrasruktur Tbk PT is -16.10%.
The range of the Intrinsic Value is 85.42 - 345.03 IDR
Based on its market price of 196.00 IDR and our intrinsic valuation, Astrindo Nusantara Infrasruktur Tbk PT (BIPI.JK) is overvalued by 16.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.42 - 345.03 | 164.36 | -16.1% |
| DCF (Growth 10y) | 130.24 - 416.39 | 218.20 | 11.3% |
| DCF (EBITDA 5y) | 86.04 - 225.48 | 162.69 | -17.0% |
| DCF (EBITDA 10y) | 120.31 - 279.61 | 199.90 | 2.0% |
| Fair Value | -16.37 - -16.37 | -16.37 | -108.35% |
| P/E | (7.15) - 83.55 | 34.08 | -82.6% |
| EV/EBITDA | (77.72) - 50.28 | (15.09) | -107.7% |
| EPV | 13.49 - 82.82 | 48.16 | -75.4% |
| DDM - Stable | (2.67) - (6.49) | (4.58) | -102.3% |
| DDM - Multi | 63.27 - 125.93 | 84.86 | -56.7% |
| Market Cap (mil) | 12,487,199.00 |
| Beta | 2.33 |
| Outstanding shares (mil) | 63,710.20 |
| Enterprise Value (mil) | 21,886,816.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 16.11% |
| Cost of Debt | 5.50% |
| WACC | 10.07% |