NRCA.JK
Nusa Raya Cipta Tbk PT
Price:  
320.00 
IDR
Volume:  
2,690,200.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NRCA.JK Intrinsic Value

64.30 %
Upside

What is the intrinsic value of NRCA.JK?

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

Is NRCA.JK undervalued or overvalued?

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%.

320.00 IDR
Stock Price
525.70 IDR
Intrinsic Value
Intrinsic Value Details

NRCA.JK Intrinsic Value - Valuation Summary

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%

NRCA.JK Intrinsic Value - Key Valuation Metrics

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%