As of 2025-06-21, the Intrinsic Value of Jaya Bersama Indo Tbk PT (DUCK.JK) is 295.43 IDR. This DUCK.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.00 IDR, the upside of Jaya Bersama Indo Tbk PT is 67.90%.
The range of the Intrinsic Value is 253.74 - 354.43 IDR
Based on its market price of 176.00 IDR and our intrinsic valuation, Jaya Bersama Indo Tbk PT (DUCK.JK) is undervalued by 67.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 253.74 - 354.43 | 295.43 | 67.9% |
| DCF (Growth 10y) | 257.73 - 348.66 | 295.68 | 68.0% |
| DCF (EBITDA 5y) | 173.19 - 280.18 | 194.79 | 10.7% |
| DCF (EBITDA 10y) | 215.98 - 308.47 | 240.04 | 36.4% |
| Fair Value | 707.20 - 707.20 | 707.20 | 301.82% |
| P/E | 209.59 - 431.98 | 316.54 | 79.9% |
| EV/EBITDA | 120.43 - 413.60 | 229.71 | 30.5% |
| EPV | 779.41 - 1,006.59 | 893.00 | 407.4% |
| DDM - Stable | 161.37 - 276.80 | 219.09 | 24.5% |
| DDM - Multi | 188.74 - 257.13 | 217.99 | 23.9% |
| Market Cap (mil) | 225,866.08 |
| Beta | 3.55 |
| Outstanding shares (mil) | 1,283.33 |
| Enterprise Value (mil) | 266,609.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.67% |
| Cost of Debt | 10.45% |
| WACC | 11.75% |