As of 2026-04-01, the Intrinsic Value of Satria Antaran Prima Tbk PT (SAPX.JK) is 192.80 IDR. This SAPX.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 258.00 IDR, the upside of Satria Antaran Prima Tbk PT is -25.30%.
The range of the Intrinsic Value is 120.08 - 322.76 IDR
Based on its market price of 258.00 IDR and our intrinsic valuation, Satria Antaran Prima Tbk PT (SAPX.JK) is overvalued by 25.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 120.08 - 322.76 | 192.80 | -25.3% |
| DCF (Growth 10y) | 237.78 - 506.35 | 334.98 | 29.8% |
| DCF (EBITDA 5y) | 357.13 - 803.80 | 588.17 | 128.0% |
| DCF (EBITDA 10y) | 431.87 - 949.78 | 683.97 | 165.1% |
| Fair Value | 5.56 - 5.56 | 5.56 | -97.85% |
| P/E | 13.80 - 125.43 | 65.94 | -74.4% |
| EV/EBITDA | 30.61 - 197.50 | 105.35 | -59.2% |
| EPV | (121.84) - (107.59) | (114.71) | -144.5% |
| DDM - Stable | 5.09 - 11.24 | 8.17 | -96.8% |
| DDM - Multi | 150.45 - 267.07 | 193.30 | -25.1% |
| Market Cap (mil) | 214,999.14 |
| Beta | 0.37 |
| Outstanding shares (mil) | 833.33 |
| Enterprise Value (mil) | 356,770.12 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.09% |
| Cost of Debt | 5.00% |
| WACC | 10.12% |