As of 2025-07-16, the Intrinsic Value of Jembo Cable Company Tbk PT (JECC.JK) is 3,083.85 IDR. This JECC.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 815.00 IDR, the upside of Jembo Cable Company Tbk PT is 278.40%.
The range of the Intrinsic Value is 2,219.73 - 4,629.23 IDR
Based on its market price of 815.00 IDR and our intrinsic valuation, Jembo Cable Company Tbk PT (JECC.JK) is undervalued by 278.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,219.73 - 4,629.23 | 3,083.85 | 278.4% |
| DCF (Growth 10y) | 4,746.15 - 8,573.14 | 6,123.19 | 651.3% |
| DCF (EBITDA 5y) | 1,416.66 - 2,046.23 | 1,726.66 | 111.9% |
| DCF (EBITDA 10y) | 2,982.67 - 3,866.51 | 3,412.04 | 318.7% |
| Fair Value | 588.00 - 588.00 | 588.00 | -27.85% |
| P/E | 821.56 - 1,003.47 | 885.51 | 8.7% |
| EV/EBITDA | (596.36) - (189.86) | (410.27) | -150.3% |
| EPV | (59.79) - 73.08 | 6.64 | -99.2% |
| DDM - Stable | 604.48 - 1,205.29 | 904.89 | 11.0% |
| DDM - Multi | 1,824.35 - 2,890.42 | 2,242.21 | 175.1% |
| Market Cap (mil) | 616,140.00 |
| Beta | 0.95 |
| Outstanding shares (mil) | 756.00 |
| Enterprise Value (mil) | 1,555,860.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.20% |
| Cost of Debt | 5.00% |
| WACC | 6.80% |