As of 2025-07-11, the Intrinsic Value of Pembangunan Perumahan (Persero) Tbk PT (PTPP.JK) is 2,199.33 IDR. This PTPP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 432.00 IDR, the upside of Pembangunan Perumahan (Persero) Tbk PT is 409.10%.
The range of the Intrinsic Value is 447.91 - 8,035.07 IDR
Based on its market price of 432.00 IDR and our intrinsic valuation, Pembangunan Perumahan (Persero) Tbk PT (PTPP.JK) is undervalued by 409.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 447.91 - 8,035.07 | 2,199.33 | 409.1% |
| DCF (Growth 10y) | 938.01 - 8,593.20 | 2,731.66 | 532.3% |
| DCF (EBITDA 5y) | 2,273.18 - 4,591.42 | 3,217.58 | 644.8% |
| DCF (EBITDA 10y) | 2,684.03 - 6,027.99 | 4,031.80 | 833.3% |
| Fair Value | 586.86 - 586.86 | 586.86 | 35.85% |
| P/E | 478.94 - 719.35 | 547.31 | 26.7% |
| EV/EBITDA | (1,735.13) - 356.49 | (912.25) | -311.2% |
| EPV | (1,655.08) - (710.45) | (1,182.76) | -373.8% |
| DDM - Stable | 130.56 - 327.56 | 229.06 | -47.0% |
| DDM - Multi | 391.53 - 930.43 | 568.23 | 31.5% |
| Market Cap (mil) | 2,678,356.80 |
| Beta | 2.36 |
| Outstanding shares (mil) | 6,199.90 |
| Enterprise Value (mil) | 21,494,556.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 26.88% |
| Cost of Debt | 5.50% |
| WACC | 7.35% |