As of 2026-04-06, the Intrinsic Value of Indospring Tbk PT (INDS.JK) is 351.57 IDR. This INDS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 372.00 IDR, the upside of Indospring Tbk PT is -5.50%.
The range of the Intrinsic Value is 287.04 - 455.11 IDR
Based on its market price of 372.00 IDR and our intrinsic valuation, Indospring Tbk PT (INDS.JK) is overvalued by 5.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 287.04 - 455.11 | 351.57 | -5.5% |
| DCF (Growth 10y) | 402.95 - 608.55 | 482.60 | 29.7% |
| DCF (EBITDA 5y) | 309.62 - 416.39 | 366.72 | -1.4% |
| DCF (EBITDA 10y) | 399.71 - 530.92 | 466.02 | 25.3% |
| Fair Value | 202.76 - 202.76 | 202.76 | -45.49% |
| P/E | 59.43 - 167.33 | 107.43 | -71.1% |
| EV/EBITDA | 68.83 - 238.49 | 151.66 | -59.2% |
| EPV | (8.54) - (3.44) | (5.99) | -101.6% |
| DDM - Stable | 67.44 - 135.11 | 101.27 | -72.8% |
| DDM - Multi | 338.95 - 498.67 | 401.60 | 8.0% |
| Market Cap (mil) | 2,441,250.00 |
| Beta | 2.15 |
| Outstanding shares (mil) | 6,562.50 |
| Enterprise Value (mil) | 2,661,517.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.95% |
| Cost of Debt | 5.50% |
| WACC | 10.42% |