As of 2025-07-11, the Intrinsic Value of Paramita Bangun Sarana Tbk PT (PBSA.JK) is 528.34 IDR. This PBSA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 362.00 IDR, the upside of Paramita Bangun Sarana Tbk PT is 45.90%.
The range of the Intrinsic Value is 466.12 - 616.20 IDR
Based on its market price of 362.00 IDR and our intrinsic valuation, Paramita Bangun Sarana Tbk PT (PBSA.JK) is undervalued by 45.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 466.12 - 616.20 | 528.34 | 45.9% |
| DCF (Growth 10y) | 508.26 - 664.07 | 573.30 | 58.4% |
| DCF (EBITDA 5y) | 555.56 - 736.32 | 674.81 | 86.4% |
| DCF (EBITDA 10y) | 557.85 - 738.98 | 661.78 | 82.8% |
| Fair Value | 1,779.32 - 1,779.32 | 1,779.32 | 391.52% |
| P/E | 384.88 - 612.08 | 531.09 | 46.7% |
| EV/EBITDA | 416.78 - 694.44 | 542.36 | 49.8% |
| EPV | 369.48 - 453.58 | 411.53 | 13.7% |
| DDM - Stable | 360.91 - 656.01 | 508.46 | 40.5% |
| DDM - Multi | 373.17 - 550.58 | 446.40 | 23.3% |
| Market Cap (mil) | 1,086,000.00 |
| Beta | 1.04 |
| Outstanding shares (mil) | 3,000.00 |
| Enterprise Value (mil) | 906,010.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.78% |
| Cost of Debt | 5.50% |
| WACC | 12.70% |