As of 2025-07-20, the Intrinsic Value of Sekar Bumi Tbk PT (SKBM.JK) is 354.24 IDR. This SKBM.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 338.00 IDR, the upside of Sekar Bumi Tbk PT is 4.80%.
The range of the Intrinsic Value is 194.83 - 749.48 IDR
Based on its market price of 338.00 IDR and our intrinsic valuation, Sekar Bumi Tbk PT (SKBM.JK) is undervalued by 4.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 194.83 - 749.48 | 354.24 | 4.8% |
| DCF (Growth 10y) | 375.77 - 1,148.67 | 599.80 | 77.5% |
| DCF (EBITDA 5y) | 169.61 - 410.26 | 290.56 | -14.0% |
| DCF (EBITDA 10y) | 313.03 - 648.30 | 470.77 | 39.3% |
| Fair Value | -217.39 - -217.39 | -217.39 | -164.32% |
| P/E | (512.18) - (480.88) | (500.01) | -247.9% |
| EV/EBITDA | (376.12) - (174.69) | (309.06) | -191.4% |
| EPV | (96.96) - (46.51) | (71.74) | -121.2% |
| DDM - Stable | (275.37) - (574.24) | (424.80) | -225.7% |
| DDM - Multi | 127.50 - 211.24 | 159.47 | -52.8% |
| Market Cap (mil) | 584,773.80 |
| Beta | -0.92 |
| Outstanding shares (mil) | 1,730.10 |
| Enterprise Value (mil) | 936,277.80 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.93% |
| Cost of Debt | 7.93% |
| WACC | 7.92% |