As of 2025-07-11, the Intrinsic Value of Jaya Konstruksi Manggala Pratama Tbk PT (JKON.JK) is 139.59 IDR. This JKON.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 74.00 IDR, the upside of Jaya Konstruksi Manggala Pratama Tbk PT is 88.6%.
The range of the Intrinsic Value is 114.67 - 181.23 IDR.
Based on its market price of 74.00 IDR and our intrinsic valuation, Jaya Konstruksi Manggala Pratama Tbk PT (JKON.JK) is undervalued by 88.6%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 114.67 - 181.23 | 139.59 | 88.6% | |
DCF (Growth Exit 10Y) | 143.85 - 220.04 | 172.71 | 133.4% | |
DCF (EBITDA Exit 5Y) | 159.34 - 222.1 | 201.48 | 172.3% | |
DCF (EBITDA Exit 10Y) | 171.36 - 242.68 | 213.47 | 188.5% | |
Peter Lynch Fair Value | 275.27 - 275.27 | 275.27 | 271.99% | |
P/E Multiples | 71.06 - 106.73 | 89.16 | 20.5% | |
EV/EBITDA Multiples | 48.11 - 88.99 | 67.13 | -9.3% | |
Earnings Power Value | 70.95 - 90.14 | 80.54 | 8.8% | |
Dividend Discount Model - Stable | 60.62 - 126.28 | 93.45 | 26.3% | |
Dividend Discount Model - Multi Stages | 130.65 - 216.4 | 163.36 | 120.8% |
Market Cap (mil) | 1,206,829 |
Beta | 0.89 |
Outstanding shares (mil) | 16,309 |
Enterprise Value (mil) | 1,189,960 |
Market risk premium | 8.4% |
Cost of Equity | 12.25% |
Cost of Debt | 5.5% |
WACC | 11.4% |