As of 2026-04-06, the Intrinsic Value of Indo Komoditi Korpora Tbk PT (INCF.JK) is 41.29 IDR. This INCF.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.00 IDR, the upside of Indo Komoditi Korpora Tbk PT is -23.50%.
The range of the Intrinsic Value is (17.76) - 189.49 IDR
Based on its market price of 54.00 IDR and our intrinsic valuation, Indo Komoditi Korpora Tbk PT (INCF.JK) is overvalued by 23.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17.76) - 189.49 | 41.29 | -23.5% |
| DCF (Growth 10y) | (6.35) - 184.60 | 48.56 | -10.1% |
| DCF (EBITDA 5y) | (66.37) - (31.00) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (42.99) - (1.61) | (1,234.50) | -123450.0% |
| Fair Value | -4.84 - -4.84 | -4.84 | -108.95% |
| P/E | (4.95) - 4.69 | (0.61) | -101.1% |
| EV/EBITDA | (90.64) - (16.77) | (61.98) | -214.8% |
| EPV | (56.48) - (13.61) | (35.04) | -164.9% |
| DDM - Stable | (1.85) - (3.83) | (2.84) | -105.3% |
| DDM - Multi | 1.18 - 1.99 | 1.49 | -97.2% |
| Market Cap (mil) | 77,671.98 |
| Beta | 1.01 |
| Outstanding shares (mil) | 1,438.37 |
| Enterprise Value (mil) | 327,815.97 |
| Market risk premium | 7.88% |
| Cost of Equity | 19.99% |
| Cost of Debt | 5.50% |
| WACC | 6.74% |