As of 2025-10-18, the Intrinsic Value of Industri Dan Perdagangan Bintraco Dharma Tbk PT (CARS.JK) is 186.34 IDR. This CARS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.00 IDR, the upside of Industri Dan Perdagangan Bintraco Dharma Tbk PT is 51.50%.
The range of the Intrinsic Value is 135.91 - 286.54 IDR
Based on its market price of 123.00 IDR and our intrinsic valuation, Industri Dan Perdagangan Bintraco Dharma Tbk PT (CARS.JK) is undervalued by 51.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 135.91 - 286.54 | 186.34 | 51.5% |
| DCF (Growth 10y) | 156.79 - 305.12 | 206.88 | 68.2% |
| DCF (EBITDA 5y) | 102.86 - 130.76 | 117.94 | -4.1% |
| DCF (EBITDA 10y) | 128.98 - 166.47 | 147.93 | 20.3% |
| Fair Value | 68.59 - 68.59 | 68.59 | -44.24% |
| P/E | 130.38 - 173.40 | 149.54 | 21.6% |
| EV/EBITDA | 69.27 - 144.96 | 110.41 | -10.2% |
| EPV | 94.34 - 135.17 | 114.76 | -6.7% |
| DDM - Stable | 87.55 - 181.07 | 134.31 | 9.2% |
| DDM - Multi | 81.99 - 132.08 | 101.20 | -17.7% |
| Market Cap (mil) | 1,845,000.00 |
| Beta | 0.15 |
| Outstanding shares (mil) | 15,000.00 |
| Enterprise Value (mil) | 2,567,876.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.89% |
| Cost of Debt | 5.50% |
| WACC | 8.06% |