As of 2025-07-21, the Intrinsic Value of Pioneerindo Gourmet International Tbk PT (PTSP.JK) is 977.87 IDR. This PTSP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,010.00 IDR, the upside of Pioneerindo Gourmet International Tbk PT is -3.20%.
The range of the Intrinsic Value is 750.96 - 1,359.67 IDR
Based on its market price of 1,010.00 IDR and our intrinsic valuation, Pioneerindo Gourmet International Tbk PT (PTSP.JK) is overvalued by 3.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 750.96 - 1,359.67 | 977.87 | -3.2% |
| DCF (Growth 10y) | 997.03 - 1,680.58 | 1,254.18 | 24.2% |
| DCF (EBITDA 5y) | 583.78 - 773.14 | 648.88 | -35.8% |
| DCF (EBITDA 10y) | 843.66 - 1,112.51 | 946.74 | -6.3% |
| Fair Value | 931.54 - 931.54 | 931.54 | -7.77% |
| P/E | 969.63 - 1,331.04 | 1,128.64 | 11.7% |
| EV/EBITDA | 955.05 - 2,697.27 | 1,511.65 | 49.7% |
| EPV | 4,356.16 - 5,449.18 | 4,902.68 | 385.4% |
| DDM - Stable | 676.10 - 1,319.69 | 997.90 | -1.2% |
| DDM - Multi | 743.88 - 1,133.00 | 898.50 | -11.0% |
| Market Cap (mil) | 223,018.10 |
| Beta | 0.56 |
| Outstanding shares (mil) | 220.81 |
| Enterprise Value (mil) | 282,757.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.74% |
| Cost of Debt | 5.50% |
| WACC | 10.05% |