As of 2025-06-03, the Intrinsic Value of Garudafood Putra Putri Jaya Tbk PT (GOOD.JK) is 249.27 IDR. This GOOD.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 364.00 IDR, the upside of Garudafood Putra Putri Jaya Tbk PT is -31.50%.
The range of the Intrinsic Value is 205.62 - 317.76 IDR
Based on its market price of 364.00 IDR and our intrinsic valuation, Garudafood Putra Putri Jaya Tbk PT (GOOD.JK) is overvalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 205.62 - 317.76 | 249.27 | -31.5% |
| DCF (Growth 10y) | 269.94 - 396.12 | 319.47 | -12.2% |
| DCF (EBITDA 5y) | 210.65 - 379.95 | 293.98 | -19.2% |
| DCF (EBITDA 10y) | 270.75 - 447.80 | 355.19 | -2.4% |
| Fair Value | 236.58 - 236.58 | 236.58 | -35.01% |
| P/E | 193.19 - 236.66 | 218.06 | -40.1% |
| EV/EBITDA | 122.32 - 260.73 | 195.02 | -46.4% |
| EPV | 89.59 - 109.13 | 99.36 | -72.7% |
| DDM - Stable | 110.60 - 219.33 | 164.97 | -54.7% |
| DDM - Multi | 158.70 - 244.42 | 192.45 | -47.1% |
| Market Cap (mil) | 13,430,836.00 |
| Beta | 0.27 |
| Outstanding shares (mil) | 36,897.90 |
| Enterprise Value (mil) | 14,453,956.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.79% |
| Cost of Debt | 5.00% |
| WACC | 9.89% |