As of 2025-06-08, the Intrinsic Value of Erajaya Swasembada Tbk PT (ERAA.JK) is 805.79 IDR. This ERAA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 IDR, the upside of Erajaya Swasembada Tbk PT is 46.50%.
The range of the Intrinsic Value is 582.34 - 1,184.27 IDR
Based on its market price of 550.00 IDR and our intrinsic valuation, Erajaya Swasembada Tbk PT (ERAA.JK) is undervalued by 46.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 582.34 - 1,184.27 | 805.79 | 46.5% |
| DCF (Growth 10y) | 689.79 - 1,255.10 | 902.20 | 64.0% |
| DCF (EBITDA 5y) | 565.10 - 735.66 | 655.69 | 19.2% |
| DCF (EBITDA 10y) | 689.23 - 921.12 | 804.58 | 46.3% |
| Fair Value | 1,536.89 - 1,536.89 | 1,536.89 | 179.43% |
| P/E | 467.15 - 657.79 | 520.13 | -5.4% |
| EV/EBITDA | 525.14 - 653.08 | 579.98 | 5.5% |
| EPV | 669.10 - 924.89 | 797.00 | 44.9% |
| DDM - Stable | 274.03 - 559.28 | 416.65 | -24.2% |
| DDM - Multi | 330.37 - 543.33 | 412.49 | -25.0% |
| Market Cap (mil) | 8,772,500.00 |
| Beta | 1.22 |
| Outstanding shares (mil) | 15,950.00 |
| Enterprise Value (mil) | 14,933,150.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.80% |
| Cost of Debt | 5.00% |
| WACC | 10.05% |