What is the intrinsic value of EPMT.JK?

As of 2025-07-10, the Intrinsic Value of Enseval Putera Megatrading Tbk PT (EPMT.JK) is 2,420.40 IDR. This EPMT.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,260.00 IDR, the upside of Enseval Putera Megatrading Tbk PT is 7.10%.

The range of the Intrinsic Value is 2,080.87 - 2,943.88 IDR

Is EPMT.JK undervalued or overvalued?

Based on its market price of 2,260.00 IDR and our intrinsic valuation, Enseval Putera Megatrading Tbk PT (EPMT.JK) is undervalued by 7.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,080.87 - 2,943.88	2,420.40	7.1%
DCF (Growth 10y)	2,352.97 - 3,190.43	2,685.91	18.8%
DCF (EBITDA 5y)	2,350.61 - 2,921.99	2,572.15	13.8%
DCF (EBITDA 10y)	2,583.83 - 3,218.64	2,839.52	25.6%
Fair Value	1,687.68 - 1,687.68	1,687.68	-25.32%
P/E	2,251.82 - 2,812.03	2,383.23	5.5%
EV/EBITDA	1,876.35 - 2,758.01	2,227.72	-1.4%
EPV	2,644.05 - 3,061.89	2,852.97	26.2%
DDM - Stable	1,761.08 - 3,473.86	2,617.47	15.8%
DDM - Multi	1,947.92 - 2,981.39	2,356.08	4.3%