As of 2026-04-02, the Intrinsic Value of Lotte Chemical Titan Tbk PT (FPNI.JK) is 382.13 IDR. This FPNI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 400.00 IDR, the upside of Lotte Chemical Titan Tbk PT is -4.50%.
The range of the Intrinsic Value is 337.71 - 448.80 IDR
Based on its market price of 400.00 IDR and our intrinsic valuation, Lotte Chemical Titan Tbk PT (FPNI.JK) is overvalued by 4.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 337.71 - 448.80 | 382.13 | -4.5% |
| DCF (Growth 10y) | 421.73 - 554.79 | 475.54 | 18.9% |
| DCF (EBITDA 5y) | 426.10 - 510.79 | 467.55 | 16.9% |
| DCF (EBITDA 10y) | 476.97 - 586.82 | 528.66 | 32.2% |
| Fair Value | 2.79 - 2.79 | 2.79 | -99.30% |
| P/E | 7.69 - 13.22 | 9.56 | -97.6% |
| EV/EBITDA | 45.35 - 166.32 | 101.19 | -74.7% |
| EPV | (110.44) - (155.37) | (132.90) | -133.2% |
| DDM - Stable | 2.90 - 5.62 | 4.26 | -98.9% |
| DDM - Multi | 191.47 - 290.03 | 230.85 | -42.3% |
| Market Cap (mil) | 2,226,564.00 |
| Beta | 2.80 |
| Outstanding shares (mil) | 5,566.41 |
| Enterprise Value (mil) | 1,655,372.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.19% |
| Cost of Debt | 5.60% |
| WACC | 13.16% |