As of 2025-07-07, the Intrinsic Value of Panca Budi Idaman Tbk PT (PBID.JK) is 651.28 IDR. This PBID.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 496.00 IDR, the upside of Panca Budi Idaman Tbk PT is 31.30%.
The range of the Intrinsic Value is 548.78 - 812.63 IDR
Based on its market price of 496.00 IDR and our intrinsic valuation, Panca Budi Idaman Tbk PT (PBID.JK) is undervalued by 31.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 548.78 - 812.63 | 651.28 | 31.3% |
| DCF (Growth 10y) | 712.85 - 1,021.16 | 833.67 | 68.1% |
| DCF (EBITDA 5y) | 909.91 - 1,463.11 | 1,230.72 | 148.1% |
| DCF (EBITDA 10y) | 972.37 - 1,528.74 | 1,277.83 | 157.6% |
| Fair Value | 1,196.29 - 1,196.29 | 1,196.29 | 141.19% |
| P/E | 520.58 - 1,330.99 | 800.82 | 61.5% |
| EV/EBITDA | 449.33 - 1,253.64 | 772.57 | 55.8% |
| EPV | 381.01 - 452.69 | 416.85 | -16.0% |
| DDM - Stable | 408.38 - 827.61 | 617.99 | 24.6% |
| DDM - Multi | 525.66 - 828.23 | 643.19 | 29.7% |
| Market Cap (mil) | 3,720,000.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 7,500.00 |
| Enterprise Value (mil) | 3,815,938.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.48% |
| Cost of Debt | 7.00% |
| WACC | 10.25% |