As of 2025-06-12, the Intrinsic Value of Hartadinata Abadi Tbk PT (HRTA.JK) is 776.44 IDR. This HRTA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 615.00 IDR, the upside of Hartadinata Abadi Tbk PT is 26.30%.
The range of the Intrinsic Value is 538.37 - 1,120.48 IDR
Based on its market price of 615.00 IDR and our intrinsic valuation, Hartadinata Abadi Tbk PT (HRTA.JK) is undervalued by 26.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 538.37 - 1,120.48 | 776.44 | 26.3% |
| DCF (Growth 10y) | 857.43 - 1,534.23 | 1,135.21 | 84.6% |
| DCF (EBITDA 5y) | 817.22 - 1,347.32 | 1,086.45 | 76.7% |
| DCF (EBITDA 10y) | 1,055.75 - 1,671.28 | 1,357.89 | 120.8% |
| Fair Value | 2,619.08 - 2,619.08 | 2,619.08 | 325.87% |
| P/E | 882.57 - 3,329.37 | 1,652.74 | 168.7% |
| EV/EBITDA | 671.61 - 1,160.34 | 968.03 | 57.4% |
| EPV | 740.30 - 1,045.86 | 893.08 | 45.2% |
| DDM - Stable | 560.72 - 1,051.81 | 806.26 | 31.1% |
| DDM - Multi | 603.29 - 922.04 | 732.41 | 19.1% |
| Market Cap (mil) | 2,832,235.00 |
| Beta | 0.86 |
| Outstanding shares (mil) | 4,605.26 |
| Enterprise Value (mil) | 6,189,585.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.18% |
| Cost of Debt | 5.00% |
| WACC | 7.70% |