PBSA.JK
Paramita Bangun Sarana Tbk PT
Price:  
362.00 
IDR
Volume:  
1,331,700.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PBSA.JK Intrinsic Value

45.90 %
Upside

What is the intrinsic value of PBSA.JK?

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

Is PBSA.JK undervalued or overvalued?

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%.

362.00 IDR
Stock Price
528.34 IDR
Intrinsic Value
Intrinsic Value Details

PBSA.JK Intrinsic Value - Valuation Summary

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%

PBSA.JK Intrinsic Value - Key Valuation Metrics

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%