As of 2025-08-08, the Intrinsic Value of Diamond Food Indonesia PT (DMND.JK) is 839.45 IDR. This DMND.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 565.00 IDR, the upside of Diamond Food Indonesia PT is 48.60%.
The range of the Intrinsic Value is 714.85 - 1,027.40 IDR
Based on its market price of 565.00 IDR and our intrinsic valuation, Diamond Food Indonesia PT (DMND.JK) is undervalued by 48.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 714.85 - 1,027.40 | 839.45 | 48.6% |
| DCF (Growth 10y) | 1,003.62 - 1,401.07 | 1,163.35 | 105.9% |
| DCF (EBITDA 5y) | 1,142.67 - 1,630.35 | 1,467.06 | 159.7% |
| DCF (EBITDA 10y) | 1,308.94 - 1,847.22 | 1,640.78 | 190.4% |
| Fair Value | 268.14 - 268.14 | 268.14 | -52.54% |
| P/E | 481.52 - 620.77 | 558.58 | -1.1% |
| EV/EBITDA | 392.08 - 763.25 | 593.91 | 5.1% |
| EPV | 49.94 - 55.65 | 52.80 | -90.7% |
| DDM - Stable | 245.14 - 477.00 | 361.07 | -36.1% |
| DDM - Multi | 706.85 - 1,065.28 | 849.61 | 50.4% |
| Market Cap (mil) | 5,349,623.50 |
| Beta | 0.27 |
| Outstanding shares (mil) | 9,468.36 |
| Enterprise Value (mil) | 5,217,584.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.77% |
| Cost of Debt | 5.50% |
| WACC | 10.77% |