What is the intrinsic value of EMTK.JK?

As of 2025-09-10, the Intrinsic Value of Elang Mahkota Teknologi Tbk PT (EMTK.JK) is 849.34 IDR. This EMTK.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,240.00 IDR, the upside of Elang Mahkota Teknologi Tbk PT is -31.50%.

The range of the Intrinsic Value is 735.87 - 1,060.16 IDR

Is EMTK.JK undervalued or overvalued?

Based on its market price of 1,240.00 IDR and our intrinsic valuation, Elang Mahkota Teknologi Tbk PT (EMTK.JK) is overvalued by 31.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	735.87 - 1,060.16	849.34	-31.5%
DCF (Growth 10y)	961.97 - 1,450.08	1,134.12	-8.5%
DCF (EBITDA 5y)	797.65 - 1,018.49	920.17	-25.8%
DCF (EBITDA 10y)	987.53 - 1,317.98	1,156.14	-6.8%
Fair Value	2,258.32 - 2,258.32	2,258.32	82.12%
P/E	647.44 - 1,743.42	1,161.84	-6.3%
EV/EBITDA	516.57 - 698.63	623.23	-49.7%
EPV	431.57 - 453.47	442.52	-64.3%
DDM - Stable	592.45 - 1,414.24	1,003.35	-19.1%
DDM - Multi	854.76 - 1,523.86	1,089.65	-12.1%