What is the intrinsic value of JIHD.JK?

As of 2025-08-08, the Intrinsic Value of Jakarta International Hotels & Development Tbk PT (JIHD.JK) is 1,410.44 IDR. This JIHD.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 615.00 IDR, the upside of Jakarta International Hotels & Development Tbk PT is 129.30%.

The range of the Intrinsic Value is 1,260.49 - 1,612.80 IDR

Is JIHD.JK undervalued or overvalued?

Based on its market price of 615.00 IDR and our intrinsic valuation, Jakarta International Hotels & Development Tbk PT (JIHD.JK) is undervalued by 129.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,260.49 - 1,612.80	1,410.44	129.3%
DCF (Growth 10y)	1,425.62 - 1,803.75	1,587.48	158.1%
DCF (EBITDA 5y)	1,800.87 - 2,663.33	2,027.42	229.7%
DCF (EBITDA 10y)	1,807.07 - 2,619.44	2,044.11	232.4%
Fair Value	1,252.36 - 1,252.36	1,252.36	103.64%
P/E	608.15 - 2,010.58	1,295.27	110.6%
EV/EBITDA	1,352.17 - 2,830.49	1,993.60	224.2%
EPV	854.60 - 1,013.16	933.88	51.9%
DDM - Stable	266.65 - 465.09	365.87	-40.5%
DDM - Multi	780.72 - 1,093.95	913.32	48.5%