As of 2025-05-18, the Intrinsic Value of Batavia Prosperindo Trans Tbk PT (BPTR.JK) is 367.36 IDR. This BPTR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.00 IDR, the upside of Batavia Prosperindo Trans Tbk PT is 410.20%.
The range of the Intrinsic Value is 246.29 - 552.58 IDR
Based on its market price of 72.00 IDR and our intrinsic valuation, Batavia Prosperindo Trans Tbk PT (BPTR.JK) is undervalued by 410.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 246.29 - 552.58 | 367.36 | 410.2% |
| DCF (Growth 10y) | 170.84 - 397.89 | 261.18 | 262.8% |
| DCF (EBITDA 5y) | 654.10 - 918.96 | 801.60 | 1013.3% |
| DCF (EBITDA 10y) | 612.53 - 912.40 | 770.45 | 970.1% |
| Fair Value | 287.32 - 287.32 | 287.32 | 299.05% |
| P/E | 75.11 - 169.86 | 117.60 | 63.3% |
| EV/EBITDA | (110.77) - 347.41 | 45.40 | -36.9% |
| EPV | (1,266.43) - (1,500.22) | (1,383.32) | -2021.3% |
| DDM - Stable | 26.23 - 55.06 | 40.64 | -43.6% |
| DDM - Multi | 18.88 - 36.78 | 25.46 | -64.6% |
| Market Cap (mil) | 254,448.00 |
| Beta | 0.64 |
| Outstanding shares (mil) | 3,534.00 |
| Enterprise Value (mil) | 1,628,898.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 25.23% |
| Cost of Debt | 5.00% |
| WACC | 6.54% |