As of 2025-07-05, the Intrinsic Value of Chitose Internasional Tbk PT (CINT.JK) is 237.92 IDR. This CINT.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 161.00 IDR, the upside of Chitose Internasional Tbk PT is 47.8%.

The range of the Intrinsic Value is 201.37 - 292.92 IDR.

Is CINT.JK undervalued or overvalued?

Based on its market price of 161.00 IDR and our intrinsic valuation, Chitose Internasional Tbk PT (CINT.JK) is undervalued by 47.8%.

161.00 IDR

Stock Price

237.92 IDR

Intrinsic Value

Intrinsic Value Details

CINT.JK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	201.37 - 292.92	237.92	47.8%
DCF (Growth Exit 10Y)	223.72 - 319.9	262.38	63.0%
DCF (EBITDA Exit 5Y)	215.68 - 344.26	264.45	64.3%
DCF (EBITDA Exit 10Y)	229.36 - 350.39	275.65	71.2%
Peter Lynch Fair Value	79.02 - 79.02	79.02	-50.92%
P/E Multiples	159.82 - 285.28	214.79	33.4%
EV/EBITDA Multiples	199.56 - 358.41	262.97	63.3%
Earnings Power Value	185.82 - 244.28	215.05	33.6%
Dividend Discount Model - Stable	80.41 - 149.74	115.07	-28.5%
Dividend Discount Model - Multi Stages	107.73 - 157.83	128.16	-20.4%

CINT.JK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Faze Three Ltd	129.09 - 218.94	163.76	-72.7%
Premier Polyfilm Ltd	25.74 - 35.37	29.69	-42.5%
Homeritz Corporation Bhd	0.94 - 1.34	1.09	105.8%
Shh Resources Holdings Bhd	0.94 - 1.56	1.14	-10.6%
Lee Swee Kiat Group Bhd	0.52 - 0.93	0.66	35.6%
Selaras Citra Nusantara Perkasa PT Tbk	128.43 - 163.29	141.84	-8.5%
Eurospan Holdings Bhd	2.06 - 3.21	2.45	12.2%
Prima Plastics Ltd	84.03 - 121.26	99.31	-33.4%
Wegmans Holdings Berhad	0.12 - 0.3	0.18	37.6%
Gema Grahasarana Tbk PT	118.78 - 364.56	205.86	110.1%

CINT.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	161,000
Beta	0.58
Outstanding shares (mil)	1,000
Enterprise Value (mil)	156,309

Market risk premium	8.4%
Cost of Equity	12.65%
Cost of Debt	5.5%
WACC	11.0%