As of 2025-05-23, the Intrinsic Value of Puradelta Lestari Tbk PT (DMAS.JK) is 273.98 IDR. This DMAS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 145.00 IDR, the upside of Puradelta Lestari Tbk PT is 88.90%.
The range of the Intrinsic Value is 252.08 - 301.75 IDR
Based on its market price of 145.00 IDR and our intrinsic valuation, Puradelta Lestari Tbk PT (DMAS.JK) is undervalued by 88.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 252.08 - 301.75 | 273.98 | 88.9% |
| DCF (Growth 10y) | 273.01 - 322.16 | 294.82 | 103.3% |
| DCF (EBITDA 5y) | 262.77 - 287.22 | 276.54 | 90.7% |
| DCF (EBITDA 10y) | 278.86 - 311.33 | 295.57 | 103.8% |
| Fair Value | 186.23 - 186.23 | 186.23 | 28.44% |
| P/E | 151.10 - 199.54 | 165.28 | 14.0% |
| EV/EBITDA | 193.87 - 243.90 | 222.60 | 53.5% |
| EPV | 203.76 - 231.24 | 217.50 | 50.0% |
| DDM - Stable | 137.77 - 225.45 | 181.61 | 25.2% |
| DDM - Multi | 150.47 - 195.73 | 170.35 | 17.5% |
| Market Cap (mil) | 6,988,724.50 |
| Beta | 0.56 |
| Outstanding shares (mil) | 48,198.10 |
| Enterprise Value (mil) | 5,373,624.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.95% |
| Cost of Debt | 5.00% |
| WACC | 12.41% |