As of 2024-11-06, the Intrinsic Value of Jaya Bersama Indo Tbk PT (DUCK.JK) is 311.39 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 76.90%.

The range of the Intrinsic Value is 269.58 - 369.52 IDR

	Range	Selected	Upside
a
DCF (Growth 5y)	269.58 - 369.52	311.39	76.9%
DCF (Growth 10y)	273.64 - 363.20	311.39	76.9%
DCF (EBITDA 5y)	203.31 - 250.74	218.07	23.9%
DCF (EBITDA 10y)	239.43 - 293.12	259.43	47.4%
Fair Value	707.20 - 707.20	707.20	301.82%
P/E	388.00 - 612.59	506.98	188.1%
EV/EBITDA	170.71 - 496.89	272.90	55.1%
EPV	828.19 - 1,045.28	936.73	432.2%
DDM - Stable	172.62 - 289.24	230.93	31.2%
DDM - Multi	204.78 - 270.67	233.36	32.6%