As of 2025-07-11, the Intrinsic Value of Nusa Raya Cipta Tbk PT (NRCA.JK) is 525.70 IDR. This NRCA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 320.00 IDR, the upside of Nusa Raya Cipta Tbk PT is 64.30%.
The range of the Intrinsic Value is 482.85 - 584.79 IDR
Based on its market price of 320.00 IDR and our intrinsic valuation, Nusa Raya Cipta Tbk PT (NRCA.JK) is undervalued by 64.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 482.85 - 584.79 | 525.70 | 64.3% |
| DCF (Growth 10y) | 566.75 - 702.39 | 623.92 | 95.0% |
| DCF (EBITDA 5y) | 518.50 - 632.98 | 593.42 | 85.4% |
| DCF (EBITDA 10y) | 586.30 - 730.85 | 668.33 | 108.9% |
| Fair Value | 189.97 - 189.97 | 189.97 | -40.63% |
| P/E | 182.84 - 326.76 | 269.77 | -15.7% |
| EV/EBITDA | 330.72 - 528.58 | 424.90 | 32.8% |
| EPV | 586.69 - 707.17 | 646.94 | 102.2% |
| DDM - Stable | 160.13 - 274.44 | 217.29 | -32.1% |
| DDM - Multi | 163.86 - 228.09 | 191.28 | -40.2% |
| Market Cap (mil) | 798,803.20 |
| Beta | 0.69 |
| Outstanding shares (mil) | 2,496.26 |
| Enterprise Value (mil) | 462,149.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.03% |
| Cost of Debt | 5.50% |
| WACC | 13.26% |