As of 2025-06-05, the Intrinsic Value of Darma Henwa Tbk PT (DEWA.JK) is 9,596.25 IDR. This DEWA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.00 IDR, the upside of Darma Henwa Tbk PT is 4,924.20%.
The range of the Intrinsic Value is (313,427.62) - 541,265.53 IDR
Based on its market price of 191.00 IDR and our intrinsic valuation, Darma Henwa Tbk PT (DEWA.JK) is undervalued by 4,924.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (313,427.62) - 541,265.53 | 9,596.25 | 4924.2% |
| DCF (Growth 10y) | (788,849.20) - (421,053.15) | (646,313.87) | -338484.2% |
| DCF (EBITDA 5y) | 1,562,487.91 - 7,952,497.64 | 2,450,461.69 | 1282864.2% |
| DCF (EBITDA 10y) | 815,405.80 - 6,054,118.40 | 1,610,439.99 | 843062.3% |
| Fair Value | 1,581,551.20 - 1,581,551.20 | 1,581,551.20 | 827,937.30% |
| P/E | 387,857.57 - 1,246,262.06 | 684,162.51 | 358100.3% |
| EV/EBITDA | (250,812.47) - 2,384,140.15 | 639,554.12 | 334745.1% |
| EPV | (4,473,617.42) - (5,662,804.36) | (5,068,222.49) | -2653619.6% |
| DDM - Stable | 96.59 - 149.88 | 123.24 | -35.5% |
| DDM - Multi | 3.45 - 4.37 | 3.86 | -98.0% |
| Market Cap (mil) | 3,799,142.80 |
| Beta | 1.54 |
| Outstanding shares (mil) | 19,890.80 |
| Enterprise Value (mil) | 33,120,066,000.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 41,916.78% |
| Cost of Debt | 5.50% |
| WACC | 9.01% |