As of 2025-07-18, the Intrinsic Value of Smartfren Telecom Tbk PT (FREN.JK) is (30.66) IDR. This FREN.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.00 IDR, the upside of Smartfren Telecom Tbk PT is -233.30%.
The range of the Intrinsic Value is (34.22) - 25.69 IDR
Based on its market price of 23.00 IDR and our intrinsic valuation, Smartfren Telecom Tbk PT (FREN.JK) is overvalued by 233.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (34.22) - 25.69 | (30.66) | -233.3% |
| DCF (Growth 10y) | (31.41) - 90.24 | (24.23) | -205.4% |
| DCF (EBITDA 5y) | (29.44) - (18.61) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (29.16) - (8.92) | (1,234.50) | -123450.0% |
| Fair Value | -13.58 - -13.58 | -13.58 | -159.05% |
| P/E | (42.00) - (53.35) | (47.06) | -304.6% |
| EV/EBITDA | (24.76) - 16.33 | (6.60) | -128.7% |
| EPV | 47.22 - 234.05 | 140.63 | 511.4% |
| DDM - Stable | (19.39) - (52.14) | (35.76) | -255.5% |
| DDM - Multi | (8.43) - (18.11) | (11.56) | -150.2% |
| Market Cap (mil) | 10,964,192.00 |
| Beta | 0.02 |
| Outstanding shares (mil) | 476,704.00 |
| Enterprise Value (mil) | 28,915,492.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.25% |
| Cost of Debt | 15.31% |
| WACC | 12.74% |