JKON.JK
Jaya Konstruksi Manggala Pratama Tbk PT
Price:  
74 
IDR
Volume:  
1,397,700
Indonesia | Construction & Engineering

JKON.JK Intrinsic Value

88.6 %
Upside

What is the intrinsic value of JKON.JK?

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.

Is JKON.JK undervalued or overvalued?

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%.

74.00 IDR
Stock Price
139.59 IDR
Intrinsic Value
Intrinsic Value Details

JKON.JK Intrinsic Value - Valuation Summary

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%

JKON.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)1,206,829
Beta0.89
Outstanding shares (mil)16,309
Enterprise Value (mil)1,189,960
Market risk premium8.4%
Cost of Equity12.25%
Cost of Debt5.5%
WACC11.4%