As of 2025-07-03, the Intrinsic Value of Ciputra Development Tbk PT (CTRA.JK) is 2,444.49 IDR. This CTRA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 955.00 IDR, the upside of Ciputra Development Tbk PT is 156.00%.
The range of the Intrinsic Value is 2,065.59 - 2,978.82 IDR
Based on its market price of 955.00 IDR and our intrinsic valuation, Ciputra Development Tbk PT (CTRA.JK) is undervalued by 156.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,065.59 - 2,978.82 | 2,444.49 | 156.0% |
| DCF (Growth 10y) | 1,461.03 - 1,957.89 | 1,669.94 | 74.9% |
| DCF (EBITDA 5y) | 1,372.77 - 1,661.59 | 1,510.48 | 58.2% |
| DCF (EBITDA 10y) | 1,503.45 - 1,877.14 | 1,676.34 | 75.5% |
| Fair Value | 1,666.93 - 1,666.93 | 1,666.93 | 74.55% |
| P/E | 588.15 - 770.43 | 634.38 | -33.6% |
| EV/EBITDA | 971.75 - 1,344.62 | 1,130.65 | 18.4% |
| EPV | 1,319.87 - 1,648.93 | 1,484.40 | 55.4% |
| DDM - Stable | 528.56 - 885.69 | 707.12 | -26.0% |
| DDM - Multi | 653.07 - 857.14 | 741.55 | -22.4% |
| Market Cap (mil) | 17,701,594.00 |
| Beta | 1.14 |
| Outstanding shares (mil) | 18,535.70 |
| Enterprise Value (mil) | 15,899,454.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.04% |
| Cost of Debt | 5.50% |
| WACC | 12.04% |