As of 2025-07-05, the Intrinsic Value of Arkadia Digital Media Tbk PT (DIGI.JK) is 12.95 IDR. This DIGI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.00 IDR, the upside of Arkadia Digital Media Tbk PT is -31.80%.
The range of the Intrinsic Value is 10.24 - 18.08 IDR
Based on its market price of 19.00 IDR and our intrinsic valuation, Arkadia Digital Media Tbk PT (DIGI.JK) is overvalued by 31.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.24 - 18.08 | 12.95 | -31.8% |
| DCF (Growth 10y) | 14.98 - 26.38 | 18.95 | -0.2% |
| DCF (EBITDA 5y) | 13.22 - 19.55 | 16.28 | -14.3% |
| DCF (EBITDA 10y) | 15.68 - 23.52 | 19.27 | 1.4% |
| Fair Value | -3.95 - -3.95 | -3.95 | -120.82% |
| P/E | (9.82) - 18.58 | 0.99 | -94.8% |
| EV/EBITDA | 12.74 - 22.13 | 17.85 | -6.1% |
| EPV | 47.10 - 63.76 | 55.43 | 191.8% |
| DDM - Stable | (3.06) - (7.52) | (5.29) | -127.8% |
| DDM - Multi | 5.04 - 10.58 | 6.93 | -63.5% |
| Market Cap (mil) | 30,875.00 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1,625.00 |
| Enterprise Value (mil) | 29,441.41 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.79% |
| Cost of Debt | 5.00% |
| WACC | 10.25% |