As of 2025-06-09, the Intrinsic Value of Sidomulyo Selaras Tbk PT (SDMU.JK) is 13.72 IDR. This SDMU.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.00 IDR, the upside of Sidomulyo Selaras Tbk PT is -47.20%.
The range of the Intrinsic Value is (11.02) - 85.88 IDR
Based on its market price of 26.00 IDR and our intrinsic valuation, Sidomulyo Selaras Tbk PT (SDMU.JK) is overvalued by 47.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.02) - 85.88 | 13.72 | -47.2% |
| DCF (Growth 10y) | (7.59) - 83.16 | 15.87 | -39.0% |
| DCF (EBITDA 5y) | (25.06) - (4.56) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (17.49) - 6.80 | (1,234.50) | -123450.0% |
| Fair Value | 38.99 - 38.99 | 38.99 | 49.95% |
| P/E | 2.78 - 21.74 | 9.34 | -64.1% |
| EV/EBITDA | (50.58) - 8.28 | (23.36) | -189.8% |
| EPV | 268.09 - 451.00 | 359.54 | 1282.9% |
| DDM - Stable | 7.38 - 17.78 | 12.58 | -51.6% |
| DDM - Multi | 1.30 - 2.61 | 1.75 | -93.3% |
| Market Cap (mil) | 29,515.72 |
| Beta | 0.31 |
| Outstanding shares (mil) | 1,135.22 |
| Enterprise Value (mil) | 106,966.62 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.34% |
| Cost of Debt | 5.50% |
| WACC | 7.16% |