What is the intrinsic value of LSIP.JK?

As of 2025-07-09, the Intrinsic Value of Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP.JK) is 1,887.23 IDR. This LSIP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,250.00 IDR, the upside of Perusahaan Perkebunan London Sumatra Indonesia Tbk PT is 51.00%.

The range of the Intrinsic Value is 1,577.84 - 2,447.70 IDR

Is LSIP.JK undervalued or overvalued?

Based on its market price of 1,250.00 IDR and our intrinsic valuation, Perusahaan Perkebunan London Sumatra Indonesia Tbk PT (LSIP.JK) is undervalued by 51.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,577.84 - 2,447.70	1,887.23	51.0%
DCF (Growth 10y)	1,654.80 - 2,461.09	1,946.90	55.8%
DCF (EBITDA 5y)	1,807.47 - 2,403.19	1,969.73	57.6%
DCF (EBITDA 10y)	1,776.92 - 2,418.33	1,989.69	59.2%
Fair Value	5,862.95 - 5,862.95	5,862.95	369.04%
P/E	1,228.68 - 1,932.70	1,493.70	19.5%
EV/EBITDA	1,392.64 - 2,649.94	1,879.83	50.4%
EPV	923.53 - 1,192.83	1,058.18	-15.3%
DDM - Stable	1,151.90 - 2,699.92	1,925.91	54.1%
DDM - Multi	1,040.62 - 1,994.98	1,377.40	10.2%