As of 2025-07-07, the Intrinsic Value of Harum Energy Tbk PT (HRUM.JK) is 1,533.03 IDR. This HRUM.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 810.00 IDR, the upside of Harum Energy Tbk PT is 89.30%.
The range of the Intrinsic Value is 1,305.37 - 1,839.03 IDR
Based on its market price of 810.00 IDR and our intrinsic valuation, Harum Energy Tbk PT (HRUM.JK) is undervalued by 89.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,305.37 - 1,839.03 | 1,533.03 | 89.3% |
| DCF (Growth 10y) | 2,117.45 - 2,989.22 | 2,489.40 | 207.3% |
| DCF (EBITDA 5y) | 1,133.04 - 2,073.78 | 1,526.58 | 88.5% |
| DCF (EBITDA 10y) | 1,869.78 - 3,056.27 | 2,358.25 | 191.1% |
| Fair Value | 1,755.51 - 1,755.51 | 1,755.51 | 116.73% |
| P/E | 373.57 - 931.95 | 658.80 | -18.7% |
| EV/EBITDA | 63.21 - 670.77 | 354.82 | -56.2% |
| EPV | 1,211.20 - 1,593.02 | 1,402.11 | 73.1% |
| DDM - Stable | 256.01 - 418.70 | 337.35 | -58.4% |
| DDM - Multi | 923.52 - 1,173.96 | 1,033.76 | 27.6% |
| Market Cap (mil) | 10,949,661.00 |
| Beta | 1.42 |
| Outstanding shares (mil) | 13,518.10 |
| Enterprise Value (mil) | 16,547,373.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 17.65% |
| Cost of Debt | 5.50% |
| WACC | 13.42% |