As of 2025-07-09, the Intrinsic Value of Elnusa Tbk PT (ELSA.JK) is 796.03 IDR. This ELSA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 478.00 IDR, the upside of Elnusa Tbk PT is 66.50%.
The range of the Intrinsic Value is 730.88 - 883.41 IDR
Based on its market price of 478.00 IDR and our intrinsic valuation, Elnusa Tbk PT (ELSA.JK) is undervalued by 66.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 730.88 - 883.41 | 796.03 | 66.5% |
| DCF (Growth 10y) | 846.12 - 1,030.08 | 925.09 | 93.5% |
| DCF (EBITDA 5y) | 935.14 - 1,268.17 | 1,173.22 | 145.4% |
| DCF (EBITDA 10y) | 987.17 - 1,328.63 | 1,204.88 | 152.1% |
| Fair Value | 2,456.43 - 2,456.43 | 2,456.43 | 413.90% |
| P/E | 846.41 - 1,194.55 | 1,034.02 | 116.3% |
| EV/EBITDA | 676.92 - 1,187.00 | 922.15 | 92.9% |
| EPV | 401.37 - 432.88 | 417.13 | -12.7% |
| DDM - Stable | 422.64 - 733.69 | 578.17 | 21.0% |
| DDM - Multi | 491.69 - 694.32 | 577.53 | 20.8% |
| Market Cap (mil) | 3,488,683.00 |
| Beta | 0.90 |
| Outstanding shares (mil) | 7,298.50 |
| Enterprise Value (mil) | 1,610,813.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.66% |
| Cost of Debt | 5.00% |
| WACC | 11.94% |