As of 2025-07-07, the Intrinsic Value of Exploitasi Energi Indonesia Tbk PT (CNKO.JK) is 180.40 IDR. This CNKO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.00 IDR, the upside of Exploitasi Energi Indonesia Tbk PT is 430.60%.
The range of the Intrinsic Value is 156.97 - 212.59 IDR
Based on its market price of 34.00 IDR and our intrinsic valuation, Exploitasi Energi Indonesia Tbk PT (CNKO.JK) is undervalued by 430.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.97 - 212.59 | 180.40 | 430.6% |
| DCF (Growth 10y) | 177.87 - 237.56 | 203.15 | 497.5% |
| DCF (EBITDA 5y) | 88.99 - 116.58 | 97.71 | 187.4% |
| DCF (EBITDA 10y) | 134.17 - 167.99 | 146.69 | 331.4% |
| Fair Value | 156.47 - 156.47 | 156.47 | 360.19% |
| P/E | 43.44 - 63.82 | 53.56 | 57.5% |
| EV/EBITDA | 31.29 - 69.73 | 41.65 | 22.5% |
| EPV | 75.51 - 96.55 | 86.03 | 153.0% |
| DDM - Stable | 34.51 - 62.40 | 48.45 | 42.5% |
| DDM - Multi | 29.15 - 43.87 | 35.22 | 3.6% |
| Market Cap (mil) | 304,516.25 |
| Beta | 0.25 |
| Outstanding shares (mil) | 8,956.36 |
| Enterprise Value (mil) | 378,037.84 |
| Market risk premium | 7.88% |
| Cost of Equity | 17.18% |
| Cost of Debt | 5.00% |
| WACC | 12.34% |