PTPP.JK
Pembangunan Perumahan (Persero) Tbk PT
Price:  
432.00 
IDR
Volume:  
30,812,100.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PTPP.JK Intrinsic Value

409.10 %
Upside

What is the intrinsic value of PTPP.JK?

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

Is PTPP.JK undervalued or overvalued?

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%.

432.00 IDR
Stock Price
2,199.33 IDR
Intrinsic Value
Intrinsic Value Details

PTPP.JK Intrinsic Value - Valuation Summary

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%

PTPP.JK Intrinsic Value - Key Valuation Metrics

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%