As of 2025-05-18, the Intrinsic Value of Electronic City Indonesia Tbk PT (ECII.JK) is 1,316.19 IDR. This ECII.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.00 IDR, the upside of Electronic City Indonesia Tbk PT is 592.70%.
The range of the Intrinsic Value is 948.98 - 2,164.27 IDR
Based on its market price of 190.00 IDR and our intrinsic valuation, Electronic City Indonesia Tbk PT (ECII.JK) is undervalued by 592.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 948.98 - 2,164.27 | 1,316.19 | 592.7% |
| DCF (Growth 10y) | 1,357.23 - 3,127.00 | 1,895.72 | 897.7% |
| DCF (EBITDA 5y) | 780.64 - 1,243.58 | 989.71 | 420.9% |
| DCF (EBITDA 10y) | 1,182.00 - 1,989.12 | 1,523.29 | 701.7% |
| Fair Value | 31.83 - 31.83 | 31.83 | -83.25% |
| P/E | 77.92 - 433.41 | 235.03 | 23.7% |
| EV/EBITDA | 203.90 - 488.01 | 345.11 | 81.6% |
| EPV | 466.27 - 753.86 | 610.06 | 221.1% |
| DDM - Stable | 41.65 - 84.40 | 63.03 | -66.8% |
| DDM - Multi | 942.45 - 1,497.53 | 1,158.09 | 509.5% |
| Market Cap (mil) | 253,522.70 |
| Beta | 1.04 |
| Outstanding shares (mil) | 1,334.33 |
| Enterprise Value (mil) | 250,608.95 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.74% |
| Cost of Debt | 15.31% |
| WACC | 11.24% |