As of 2025-07-06, the Intrinsic Value of Supra Boga Lestari Tbk PT (RANC.JK) is 558.82 IDR. This RANC.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 420.00 IDR, the upside of Supra Boga Lestari Tbk PT is 33.10%.
The range of the Intrinsic Value is 350.79 - 1,051.68 IDR
Based on its market price of 420.00 IDR and our intrinsic valuation, Supra Boga Lestari Tbk PT (RANC.JK) is undervalued by 33.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 350.79 - 1,051.68 | 558.82 | 33.1% |
| DCF (Growth 10y) | 654.15 - 1,691.61 | 964.52 | 129.6% |
| DCF (EBITDA 5y) | 420.20 - 583.42 | 516.20 | 22.9% |
| DCF (EBITDA 10y) | 621.45 - 894.36 | 765.36 | 82.2% |
| Fair Value | 112.83 - 112.83 | 112.83 | -73.14% |
| P/E | 256.79 - 464.85 | 358.05 | -14.8% |
| EV/EBITDA | 143.00 - 440.39 | 291.79 | -30.5% |
| EPV | 773.95 - 1,082.37 | 928.16 | 121.0% |
| DDM - Stable | 152.96 - 350.80 | 251.88 | -40.0% |
| DDM - Multi | 672.44 - 1,217.36 | 868.24 | 106.7% |
| Market Cap (mil) | 657,085.80 |
| Beta | 0.46 |
| Outstanding shares (mil) | 1,564.49 |
| Enterprise Value (mil) | 890,909.80 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.56% |
| Cost of Debt | 5.84% |
| WACC | 9.19% |