As of 2025-05-07, the Intrinsic Value of Darma Henwa Tbk PT (DEWA.JK) is 329,361.49 IDR. This DEWA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 142.00 IDR, the upside of Darma Henwa Tbk PT is 231,844.70%.
The range of the Intrinsic Value is 38,369.76 - 798,563.96 IDR
Based on its market price of 142.00 IDR and our intrinsic valuation, Darma Henwa Tbk PT (DEWA.JK) is undervalued by 231,844.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38,369.76 - 798,563.96 | 329,361.49 | 231844.7% |
| DCF (Growth 10y) | (377,644.32) - (17,418.23) | (236,936.74) | -166956.9% |
| DCF (EBITDA 5y) | 2,604,347.46 - 5,847,072.93 | 3,360,466.30 | 2366425.6% |
| DCF (EBITDA 10y) | 1,701,429.81 - 4,640,443.86 | 2,443,412.88 | 1720613.3% |
| Fair Value | 324,160.30 - 324,160.30 | 324,160.30 | 228,181.90% |
| P/E | 182,825.92 - 552,615.25 | 359,575.37 | 253122.1% |
| EV/EBITDA | (262,115.28) - 3,186,084.74 | 897,788.79 | 632145.6% |
| EPV | (3,954,122.65) - (5,040,077.02) | (4,497,098.12) | -3167070.5% |
| DDM - Stable | 16.97 - 25.51 | 21.24 | -85.0% |
| DDM - Multi | 0.57 - 0.72 | 0.64 | -99.6% |
| Market Cap (mil) | 2,945,818.50 |
| Beta | 1.40 |
| Outstanding shares (mil) | 20,745.20 |
| Enterprise Value (mil) | 25,402,634,000.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 49,609.10% |
| Cost of Debt | 5.50% |
| WACC | 9.05% |