As of 2025-07-20, the Intrinsic Value of Sumi Indo Kabel Tbk PT (IKBI.JK) is 735.49 IDR. This IKBI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 400.00 IDR, the upside of Sumi Indo Kabel Tbk PT is 83.90%.
The range of the Intrinsic Value is 610.60 - 931.58 IDR
Based on its market price of 400.00 IDR and our intrinsic valuation, Sumi Indo Kabel Tbk PT (IKBI.JK) is undervalued by 83.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 610.60 - 931.58 | 735.49 | 83.9% |
| DCF (Growth 10y) | 694.07 - 1,046.19 | 832.07 | 108.0% |
| DCF (EBITDA 5y) | 840.04 - 1,171.19 | 990.78 | 147.7% |
| DCF (EBITDA 10y) | 818.02 - 1,200.60 | 983.84 | 146.0% |
| Fair Value | 1,263.05 - 1,263.05 | 1,263.05 | 215.76% |
| P/E | 370.83 - 813.89 | 508.73 | 27.2% |
| EV/EBITDA | 392.80 - 1,095.04 | 657.16 | 64.3% |
| EPV | (87.45) - (137.13) | (112.29) | -128.1% |
| DDM - Stable | 210.93 - 421.99 | 316.46 | -20.9% |
| DDM - Multi | 554.00 - 846.50 | 668.32 | 67.1% |
| Market Cap (mil) | 489,600.00 |
| Beta | 0.53 |
| Outstanding shares (mil) | 1,224.00 |
| Enterprise Value (mil) | 454,461.80 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.27% |
| Cost of Debt | 5.50% |
| WACC | 13.61% |