As of 2025-07-20, the Intrinsic Value of Roda Vivatex Tbk PT (RDTX.JK) is 17,822.54 IDR. This RDTX.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12,200.00 IDR, the upside of Roda Vivatex Tbk PT is 46.10%.
The range of the Intrinsic Value is 14,368.32 - 24,589.43 IDR
Based on its market price of 12,200.00 IDR and our intrinsic valuation, Roda Vivatex Tbk PT (RDTX.JK) is undervalued by 46.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14,368.32 - 24,589.43 | 17,822.54 | 46.1% |
| DCF (Growth 10y) | 15,037.57 - 24,173.96 | 18,159.56 | 48.8% |
| DCF (EBITDA 5y) | 14,348.06 - 23,351.23 | 17,928.39 | 47.0% |
| DCF (EBITDA 10y) | 15,049.73 - 23,260.17 | 18,278.47 | 49.8% |
| Fair Value | 6,782.66 - 6,782.66 | 6,782.66 | -44.40% |
| P/E | 8,814.23 - 13,321.18 | 10,810.52 | -11.4% |
| EV/EBITDA | 13,425.14 - 24,255.88 | 18,097.09 | 48.3% |
| EPV | 12,450.55 - 15,116.22 | 13,783.41 | 13.0% |
| DDM - Stable | 5,857.34 - 13,761.96 | 9,809.64 | -19.6% |
| DDM - Multi | 7,527.55 - 12,753.56 | 9,385.94 | -23.1% |
| Market Cap (mil) | 3,279,360.00 |
| Beta | 0.07 |
| Outstanding shares (mil) | 268.80 |
| Enterprise Value (mil) | 2,742,270.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.61% |
| Cost of Debt | 5.00% |
| WACC | 9.30% |