As of 2025-07-18, the Intrinsic Value of Pollux Properti Indonesia Tbk PT (POLL.JK) is 107.49 IDR. This POLL.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.00 IDR, the upside of Pollux Properti Indonesia Tbk PT is -4.00%.
The range of the Intrinsic Value is 63.36 - 216.39 IDR
Based on its market price of 112.00 IDR and our intrinsic valuation, Pollux Properti Indonesia Tbk PT (POLL.JK) is overvalued by 4.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.36 - 216.39 | 107.49 | -4.0% |
| DCF (Growth 10y) | 66.20 - 200.95 | 105.50 | -5.8% |
| DCF (EBITDA 5y) | 53.28 - 159.74 | 103.97 | -7.2% |
| DCF (EBITDA 10y) | 67.35 - 178.79 | 117.53 | 4.9% |
| Fair Value | 21.04 - 21.04 | 21.04 | -81.21% |
| P/E | 19.37 - 56.90 | 33.86 | -69.8% |
| EV/EBITDA | (11.77) - 99.62 | 39.35 | -64.9% |
| EPV | (231.33) - (297.97) | (264.65) | -336.3% |
| DDM - Stable | 24.88 - 55.20 | 40.04 | -64.3% |
| DDM - Multi | 30.19 - 52.62 | 38.42 | -65.7% |
| Market Cap (mil) | 931,707.80 |
| Beta | -0.12 |
| Outstanding shares (mil) | 8,318.82 |
| Enterprise Value (mil) | 1,434,601.90 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.35% |
| Cost of Debt | 5.50% |
| WACC | 8.70% |