As of 2025-07-22, the Intrinsic Value of Cikarang Listrindo Tbk PT (POWR.JK) is 876.26 IDR. This POWR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 695.00 IDR, the upside of Cikarang Listrindo Tbk PT is 26.10%.
The range of the Intrinsic Value is 633.14 - 1,327.01 IDR
Based on its market price of 695.00 IDR and our intrinsic valuation, Cikarang Listrindo Tbk PT (POWR.JK) is undervalued by 26.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 633.14 - 1,327.01 | 876.26 | 26.1% |
| DCF (Growth 10y) | 696.72 - 1,329.88 | 921.09 | 32.5% |
| DCF (EBITDA 5y) | 787.37 - 1,434.54 | 1,023.44 | 47.3% |
| DCF (EBITDA 10y) | 822.27 - 1,446.76 | 1,052.89 | 51.5% |
| Fair Value | 375.59 - 375.59 | 375.59 | -45.96% |
| P/E | 546.32 - 809.78 | 693.06 | -0.3% |
| EV/EBITDA | 505.36 - 1,836.93 | 914.85 | 31.6% |
| EPV | 1,168.85 - 1,584.66 | 1,376.76 | 98.1% |
| DDM - Stable | 406.83 - 787.21 | 597.02 | -14.1% |
| DDM - Multi | 423.77 - 643.35 | 511.45 | -26.4% |
| Market Cap (mil) | 11,180,604.00 |
| Beta | 0.29 |
| Outstanding shares (mil) | 16,087.20 |
| Enterprise Value (mil) | 16,257,936.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.76% |
| Cost of Debt | 5.50% |
| WACC | 9.00% |