As of 2025-07-12, the Intrinsic Value of Clipan Finance Indonesia Tbk PT (CFIN.JK) is 806.00 IDR. This CFIN.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 316.00 IDR, the upside of Clipan Finance Indonesia Tbk PT is 155.10%.
The range of the Intrinsic Value is 450.73 - 1,425.89 IDR
Based on its market price of 316.00 IDR and our intrinsic valuation, Clipan Finance Indonesia Tbk PT (CFIN.JK) is undervalued by 155.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 450.73 - 1,425.89 | 806.00 | 155.1% |
| DCF (Growth 10y) | 578.53 - 1,577.45 | 944.52 | 198.9% |
| DCF (EBITDA 5y) | 369.56 - 804.08 | 525.07 | 66.2% |
| DCF (EBITDA 10y) | 518.14 - 1,053.84 | 722.70 | 128.7% |
| Fair Value | 1,027.40 - 1,027.40 | 1,027.40 | 225.13% |
| P/E | 396.16 - 552.33 | 491.37 | 55.5% |
| EV/EBITDA | 327.16 - 946.85 | 498.66 | 57.8% |
| EPV | 2,015.77 - 3,397.53 | 2,706.65 | 756.5% |
| DDM - Stable | 141.26 - 246.49 | 193.87 | -38.6% |
| DDM - Multi | 146.30 - 210.96 | 173.52 | -45.1% |
| Market Cap (mil) | 1,259,108.40 |
| Beta | 1.07 |
| Outstanding shares (mil) | 3,984.52 |
| Enterprise Value (mil) | 5,209,518.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 18.19% |
| Cost of Debt | 5.50% |
| WACC | 7.48% |