As of 2025-07-03, the Intrinsic Value of Bumi Serpong Damai Tbk PT (BSDE.JK) is 1,856.89 IDR. This BSDE.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 795.00 IDR, the upside of Bumi Serpong Damai Tbk PT is 133.60%.
The range of the Intrinsic Value is 1,661.24 - 2,109.23 IDR
Based on its market price of 795.00 IDR and our intrinsic valuation, Bumi Serpong Damai Tbk PT (BSDE.JK) is undervalued by 133.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,661.24 - 2,109.23 | 1,856.89 | 133.6% |
| DCF (Growth 10y) | 1,983.87 - 2,479.36 | 2,201.43 | 176.9% |
| DCF (EBITDA 5y) | 1,528.24 - 1,789.74 | 1,655.01 | 108.2% |
| DCF (EBITDA 10y) | 1,819.11 - 2,133.22 | 1,968.42 | 147.6% |
| Fair Value | 3,829.15 - 3,829.15 | 3,829.15 | 381.65% |
| P/E | 784.21 - 1,140.69 | 873.52 | 9.9% |
| EV/EBITDA | 670.03 - 881.70 | 789.60 | -0.7% |
| EPV | 1,131.19 - 1,367.25 | 1,249.22 | 57.1% |
| DDM - Stable | 590.36 - 990.57 | 790.47 | -0.6% |
| DDM - Multi | 744.42 - 1,014.32 | 860.99 | 8.3% |
| Market Cap (mil) | 16,831,264.00 |
| Beta | 1.15 |
| Outstanding shares (mil) | 21,171.40 |
| Enterprise Value (mil) | 22,580,784.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 16.54% |
| Cost of Debt | 5.00% |
| WACC | 11.14% |