As of 2025-06-07, the Intrinsic Value of Radiant Utama Interinsco Tbk PT (RUIS.JK) is 841.10 IDR. This RUIS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.00 IDR, the upside of Radiant Utama Interinsco Tbk PT is 412.90%.
The range of the Intrinsic Value is 698.85 - 1,034.11 IDR
Based on its market price of 164.00 IDR and our intrinsic valuation, Radiant Utama Interinsco Tbk PT (RUIS.JK) is undervalued by 412.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 698.85 - 1,034.11 | 841.10 | 412.9% |
| DCF (Growth 10y) | 582.15 - 824.38 | 685.54 | 318.0% |
| DCF (EBITDA 5y) | 180.46 - 472.57 | 273.04 | 66.5% |
| DCF (EBITDA 10y) | 348.26 - 633.56 | 441.30 | 169.1% |
| Fair Value | 78.38 - 78.38 | 78.38 | -52.21% |
| P/E | 87.16 - 127.74 | 97.16 | -40.8% |
| EV/EBITDA | (273.45) - 60.93 | (107.02) | -165.3% |
| EPV | (593.80) - (606.80) | (600.30) | -466.0% |
| DDM - Stable | 40.51 - 73.15 | 56.83 | -65.3% |
| DDM - Multi | 33.69 - 51.86 | 41.13 | -74.9% |
| Market Cap (mil) | 126,280.00 |
| Beta | 0.54 |
| Outstanding shares (mil) | 770.00 |
| Enterprise Value (mil) | 520,628.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 23.69% |
| Cost of Debt | 7.00% |
| WACC | 7.40% |