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
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%.
| 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% |
| 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% |