DGIK.JK
Nusa Konstruksi Enjiniring Tbk PT
Price:  
89.00 
IDR
Volume:  
5,726,400.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DGIK.JK Intrinsic Value

-39.60 %
Upside

What is the intrinsic value of DGIK.JK?

As of 2025-07-11, the Intrinsic Value of Nusa Konstruksi Enjiniring Tbk PT (DGIK.JK) is 53.78 IDR. This DGIK.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.00 IDR, the upside of Nusa Konstruksi Enjiniring Tbk PT is -39.60%.

The range of the Intrinsic Value is 37.19 - 83.72 IDR

Is DGIK.JK undervalued or overvalued?

Based on its market price of 89.00 IDR and our intrinsic valuation, Nusa Konstruksi Enjiniring Tbk PT (DGIK.JK) is overvalued by 39.60%.

89.00 IDR
Stock Price
53.78 IDR
Intrinsic Value
Intrinsic Value Details

DGIK.JK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 37.19 - 83.72 53.78 -39.6%
DCF (Growth 10y) 52.91 - 104.95 71.68 -19.5%
DCF (EBITDA 5y) 35.98 - 58.88 51.29 -42.4%
DCF (EBITDA 10y) 49.53 - 77.87 66.08 -25.8%
Fair Value 45.38 - 45.38 45.38 -49.01%
P/E 53.49 - 80.34 70.40 -20.9%
EV/EBITDA (1.82) - 8.66 3.19 -96.4%
EPV (8.82) - (6.37) (7.59) -108.5%
DDM - Stable 50.14 - 113.18 81.66 -8.3%
DDM - Multi 81.18 - 146.93 105.01 18.0%

DGIK.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 493,163.25
Beta 0.50
Outstanding shares (mil) 5,541.16
Enterprise Value (mil) 593,353.25
Market risk premium 7.88%
Cost of Equity 13.44%
Cost of Debt 5.00%
WACC 11.72%