As of 2025-07-07, the Intrinsic Value of Resource Alam Indonesia Tbk PT (KKGI.JK) is 646.72 IDR. This KKGI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 358.00 IDR, the upside of Resource Alam Indonesia Tbk PT is 80.60%.
The range of the Intrinsic Value is 597.34 - 713.64 IDR
Based on its market price of 358.00 IDR and our intrinsic valuation, Resource Alam Indonesia Tbk PT (KKGI.JK) is undervalued by 80.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 597.34 - 713.64 | 646.72 | 80.6% |
| DCF (Growth 10y) | 648.67 - 779.03 | 704.31 | 96.7% |
| DCF (EBITDA 5y) | 514.32 - 626.35 | 549.05 | 53.4% |
| DCF (EBITDA 10y) | 600.22 - 721.07 | 643.08 | 79.6% |
| Fair Value | 1,932.26 - 1,932.26 | 1,932.26 | 439.74% |
| P/E | 334.17 - 454.47 | 382.84 | 6.9% |
| EV/EBITDA | 389.52 - 669.92 | 472.14 | 31.9% |
| EPV | 876.63 - 1,049.93 | 963.28 | 169.1% |
| DDM - Stable | 317.21 - 554.44 | 435.83 | 21.7% |
| DDM - Multi | 307.22 - 403.66 | 348.20 | -2.7% |
| Market Cap (mil) | 1,790,000.00 |
| Beta | 0.85 |
| Outstanding shares (mil) | 5,000.00 |
| Enterprise Value (mil) | 771,774.10 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.30% |
| Cost of Debt | 5.00% |
| WACC | 15.02% |