As of 2026-04-02, the Intrinsic Value of Gowa Makassar Tourism Development Tbk PT (GMTD.JK) is 987.68 IDR. This GMTD.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,485.00 IDR, the upside of Gowa Makassar Tourism Development Tbk PT is -33.50%.
The range of the Intrinsic Value is 885.54 - 1,142.95 IDR
Based on its market price of 1,485.00 IDR and our intrinsic valuation, Gowa Makassar Tourism Development Tbk PT (GMTD.JK) is overvalued by 33.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 885.54 - 1,142.95 | 987.68 | -33.5% |
| DCF (Growth 10y) | 857.86 - 1,045.12 | 933.07 | -37.2% |
| DCF (EBITDA 5y) | 634.16 - 723.20 | 673.96 | -54.6% |
| DCF (EBITDA 10y) | 737.41 - 830.21 | 778.84 | -47.6% |
| Fair Value | 792.20 - 792.20 | 792.20 | -46.65% |
| P/E | 240.09 - 575.45 | 420.86 | -71.7% |
| EV/EBITDA | 238.43 - 320.91 | 278.78 | -81.2% |
| EPV | 1,051.29 - 1,180.53 | 1,115.91 | -24.9% |
| DDM - Stable | 150.50 - 287.98 | 219.24 | -85.2% |
| DDM - Multi | 210.39 - 315.26 | 252.56 | -83.0% |
| Market Cap (mil) | 1,507,839.20 |
| Beta | 0.84 |
| Outstanding shares (mil) | 1,015.38 |
| Enterprise Value (mil) | 1,420,941.60 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.32% |
| Cost of Debt | 7.00% |
| WACC | 11.12% |