As of 2025-06-22, the Intrinsic Value of Kawasan Industri Jababeka Tbk PT (KIJA.JK) is 547.27 IDR. This KIJA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 178.00 IDR, the upside of Kawasan Industri Jababeka Tbk PT is 207.50%.
The range of the Intrinsic Value is 443.40 - 704.53 IDR
Based on its market price of 178.00 IDR and our intrinsic valuation, Kawasan Industri Jababeka Tbk PT (KIJA.JK) is undervalued by 207.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 443.40 - 704.53 | 547.27 | 207.5% |
| DCF (Growth 10y) | 551.59 - 856.36 | 673.41 | 278.3% |
| DCF (EBITDA 5y) | 493.83 - 705.02 | 555.49 | 212.1% |
| DCF (EBITDA 10y) | 580.14 - 839.07 | 667.59 | 275.1% |
| Fair Value | 127.73 - 127.73 | 127.73 | -28.24% |
| P/E | 223.27 - 283.83 | 244.59 | 37.4% |
| EV/EBITDA | 342.38 - 504.92 | 375.63 | 111.0% |
| EPV | 217.72 - 324.00 | 270.86 | 52.2% |
| DDM - Stable | 100.76 - 171.71 | 136.24 | -23.5% |
| DDM - Multi | 150.57 - 208.93 | 175.55 | -1.4% |
| Market Cap (mil) | 3,706,830.50 |
| Beta | 0.57 |
| Outstanding shares (mil) | 20,824.89 |
| Enterprise Value (mil) | 5,751,770.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 16.07% |
| Cost of Debt | 5.50% |
| WACC | 9.89% |