As of 2025-07-05, the Intrinsic Value of Sidomulyo Selaras Tbk PT (SDMU.JK) is 104.95 IDR. This SDMU.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.00 IDR, the upside of Sidomulyo Selaras Tbk PT is 319.8%.

The range of the Intrinsic Value is 52.44 - 252.31 IDR.

Is SDMU.JK undervalued or overvalued?

Based on its market price of 25.00 IDR and our intrinsic valuation, Sidomulyo Selaras Tbk PT (SDMU.JK) is undervalued by 319.8%.

25.00 IDR

Stock Price

104.95 IDR

Intrinsic Value

Intrinsic Value Details

SDMU.JK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	52.44 - 252.31	104.95	319.8%
DCF (EBITDA Exit 5Y)	6.03 - 41.72	22.06	-11.8%
DCF (EBITDA Exit 10Y)	32.86 - 78.52	52.87	111.5%
Peter Lynch Fair Value	38.99 - 38.99	38.99	55.95%
P/E Multiples	11.88 - 21.49	14.60	-41.6%
EV/EBITDA Multiples	(47.59) - 9.28	(21.46)	-185.9%
Dividend Discount Model - Stable	9.71 - 19.59	14.65	-41.4%
Dividend Discount Model - Multi Stages	25.12 - 39.89	30.87	23.5%

SDMU.JK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Blue Bird Tbk PT	1,887.91 - 3,995.4	2,596.36	40.3%
West Coach Station JSC	447,568.15 - 658,823.66	531,180.00	40.0%
Kiattana Transport PCL	0.29 - 0.51	0.36	25.2%
Vietnam Sun Corp	13.04 - 26.24	17.60	87.1%
Batavia Prosperindo Trans Tbk PT	186.23 - 405.95	275.08	202.3%
Shreeji Translogistics Ltd	(0.89) - 3.30	0.42	-96.8%
WEHA Transportasi Indonesia Tbk PT	182.77 - 272.53	220.10	105.7%
Steady Safe Tbk PT	544.41 - 736.02	624.54	200.3%
Hai Minh Corp	13,435.92 - 24,800.11	16,959.17	9.4%
Balurghat Technologies Ltd	22.55 - 34.7	27.64	45.5%

SDMU.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	28,381
Beta	0.23
Outstanding shares (mil)	1,135
Enterprise Value (mil)	105,831

Market risk premium	8.4%
Cost of Equity	11.2%
Cost of Debt	5.5%
WACC	6.6%