As of 2025-07-06, the Intrinsic Value of Selaras Citra Nusantara Perkasa PT Tbk (SCNP.JK) is 141.84 IDR. This SCNP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 155.00 IDR, the upside of Selaras Citra Nusantara Perkasa PT Tbk is -8.50%.
The range of the Intrinsic Value is 128.43 - 163.29 IDR
Based on its market price of 155.00 IDR and our intrinsic valuation, Selaras Citra Nusantara Perkasa PT Tbk (SCNP.JK) is overvalued by 8.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 128.43 - 163.29 | 141.84 | -8.5% |
| DCF (Growth 10y) | 142.45 - 178.07 | 156.26 | 0.8% |
| DCF (EBITDA 5y) | 163.39 - 190.55 | 179.80 | 16.0% |
| DCF (EBITDA 10y) | 164.87 - 192.25 | 180.43 | 16.4% |
| Fair Value | 162.04 - 162.04 | 162.04 | 4.54% |
| P/E | 52.40 - 122.24 | 83.66 | -46.0% |
| EV/EBITDA | 88.56 - 160.96 | 118.84 | -23.3% |
| EPV | (133.10) - (160.29) | (146.69) | -194.6% |
| DDM - Stable | 35.74 - 77.14 | 56.44 | -63.6% |
| DDM - Multi | 45.88 - 79.16 | 58.29 | -62.4% |
| Market Cap (mil) | 387,500.00 |
| Beta | 0.43 |
| Outstanding shares (mil) | 2,500.00 |
| Enterprise Value (mil) | 255,764.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.13% |
| Cost of Debt | 7.00% |
| WACC | 8.91% |