As of 2025-06-01, the Intrinsic Value of Destinasi Tirta Nusantara Tbk PT (PDES.JK) is 428.96 IDR. This PDES.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 372.00 IDR, the upside of Destinasi Tirta Nusantara Tbk PT is 15.30%.
The range of the Intrinsic Value is 291.38 - 701.60 IDR
Based on its market price of 372.00 IDR and our intrinsic valuation, Destinasi Tirta Nusantara Tbk PT (PDES.JK) is undervalued by 15.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 291.38 - 701.60 | 428.96 | 15.3% |
| DCF (Growth 10y) | 569.89 - 1,216.27 | 788.13 | 111.9% |
| DCF (EBITDA 5y) | 503.18 - 759.42 | 705.45 | 89.6% |
| DCF (EBITDA 10y) | 719.60 - 1,113.93 | 987.02 | 165.3% |
| Fair Value | 409.70 - 409.70 | 409.70 | 10.14% |
| P/E | 184.86 - 461.90 | 311.59 | -16.2% |
| EV/EBITDA | 256.62 - 389.07 | 378.53 | 1.8% |
| EPV | 388.74 - 561.35 | 475.04 | 27.7% |
| DDM - Stable | 99.49 - 213.87 | 156.68 | -57.9% |
| DDM - Multi | 325.96 - 519.55 | 398.65 | 7.2% |
| Market Cap (mil) | 265,980.00 |
| Beta | 0.43 |
| Outstanding shares (mil) | 715.00 |
| Enterprise Value (mil) | 364,139.10 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.21% |
| Cost of Debt | 5.50% |
| WACC | 8.78% |