ELSA.JK
Elnusa Tbk PT
Price:  
478.00 
IDR
Volume:  
28,359,700.00
Indonesia | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELSA.JK Intrinsic Value

66.50 %
Upside

What is the intrinsic value of ELSA.JK?

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

Is ELSA.JK undervalued or overvalued?

Based on its market price of 478.00 IDR and our intrinsic valuation, Elnusa Tbk PT (ELSA.JK) is undervalued by 66.50%.

478.00 IDR
Stock Price
796.03 IDR
Intrinsic Value
Intrinsic Value Details

ELSA.JK Intrinsic Value - Valuation Summary

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%

ELSA.JK Intrinsic Value - Key Valuation Metrics

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%