As of 2025-07-13, the Intrinsic Value of Elang Mahkota Teknologi Tbk PT (EMTK.JK) is 380.06 IDR. This EMTK.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 490.00 IDR, the upside of Elang Mahkota Teknologi Tbk PT is -22.40%.
The range of the Intrinsic Value is 362.33 - 412.92 IDR
Based on its market price of 490.00 IDR and our intrinsic valuation, Elang Mahkota Teknologi Tbk PT (EMTK.JK) is overvalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 362.33 - 412.92 | 380.06 | -22.4% |
| DCF (Growth 10y) | 358.41 - 395.51 | 371.68 | -24.1% |
| DCF (EBITDA 5y) | 418.95 - 484.53 | 462.94 | -5.5% |
| DCF (EBITDA 10y) | 396.50 - 454.98 | 431.16 | -12.0% |
| Fair Value | 1,973.07 - 1,973.07 | 1,973.07 | 302.67% |
| P/E | 408.65 - 1,450.60 | 837.70 | 71.0% |
| EV/EBITDA | 409.57 - 514.74 | 481.10 | -1.8% |
| EPV | 374.63 - 398.68 | 386.66 | -21.1% |
| DDM - Stable | 479.23 - 1,137.25 | 808.24 | 64.9% |
| DDM - Multi | 220.26 - 409.56 | 286.77 | -41.5% |
| Market Cap (mil) | 30,081,958.00 |
| Beta | 0.90 |
| Outstanding shares (mil) | 61,391.75 |
| Enterprise Value (mil) | 12,031,558.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.39% |
| Cost of Debt | 5.00% |
| WACC | 12.06% |