As of 2025-07-04, the Intrinsic Value of Surya Citra Media Tbk PT (SCMA.JK) is 115.29 IDR. This SCMA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.00 IDR, the upside of Surya Citra Media Tbk PT is -22.60%.
The range of the Intrinsic Value is 91.19 - 160.52 IDR
Based on its market price of 149.00 IDR and our intrinsic valuation, Surya Citra Media Tbk PT (SCMA.JK) is overvalued by 22.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 91.19 - 160.52 | 115.29 | -22.6% |
| DCF (Growth 10y) | 122.92 - 216.24 | 155.66 | 4.5% |
| DCF (EBITDA 5y) | 133.52 - 203.05 | 171.93 | 15.4% |
| DCF (EBITDA 10y) | 156.02 - 251.68 | 203.63 | 36.7% |
| Fair Value | 37.72 - 37.72 | 37.72 | -74.69% |
| P/E | 88.71 - 126.11 | 112.70 | -24.4% |
| EV/EBITDA | 71.42 - 133.03 | 103.33 | -30.7% |
| EPV | 48.30 - 62.01 | 55.15 | -63.0% |
| DDM - Stable | 41.72 - 100.87 | 71.30 | -52.1% |
| DDM - Multi | 89.74 - 175.78 | 119.56 | -19.8% |
| Market Cap (mil) | 11,021,619.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 73,970.60 |
| Enterprise Value (mil) | 10,350,165.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.19% |
| Cost of Debt | 5.50% |
| WACC | 13.18% |