As of 2025-07-19, the Intrinsic Value of Jasa Marga (Persero) Tbk PT (JSMR.JK) is 3,721.96 IDR. This JSMR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,660.00 IDR, the upside of Jasa Marga (Persero) Tbk PT is 1.70%.
The range of the Intrinsic Value is 688.38 - 10,496.33 IDR
Based on its market price of 3,660.00 IDR and our intrinsic valuation, Jasa Marga (Persero) Tbk PT (JSMR.JK) is undervalued by 1.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 688.38 - 10,496.33 | 3,721.96 | 1.7% |
| DCF (Growth 10y) | 3,076.38 - 14,312.13 | 6,574.09 | 79.6% |
| DCF (EBITDA 5y) | 10,172.21 - 33,073.09 | 20,966.17 | 472.8% |
| DCF (EBITDA 10y) | 10,506.38 - 33,284.15 | 20,902.29 | 471.1% |
| Fair Value | 16,680.40 - 16,680.40 | 16,680.40 | 355.75% |
| P/E | 3,436.73 - 7,753.04 | 5,240.38 | 43.2% |
| EV/EBITDA | 2,566.28 - 17,255.03 | 7,294.99 | 99.3% |
| EPV | (15,652.87) - (17,722.93) | (16,687.95) | -556.0% |
| DDM - Stable | 3,209.28 - 6,251.23 | 4,730.26 | 29.2% |
| DDM - Multi | 1,865.07 - 2,846.47 | 2,255.30 | -38.4% |
| Market Cap (mil) | 26,563,804.00 |
| Beta | 1.02 |
| Outstanding shares (mil) | 7,257.87 |
| Enterprise Value (mil) | 83,552,300.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.08% |
| Cost of Debt | 5.50% |
| WACC | 6.66% |