As of 2025-07-06, the Intrinsic Value of SOHO Global Health PT (SOHO.JK) is 375.16 IDR. This SOHO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 700.00 IDR, the upside of SOHO Global Health PT is -46.40%.
The range of the Intrinsic Value is 329.07 - 443.40 IDR
Based on its market price of 700.00 IDR and our intrinsic valuation, SOHO Global Health PT (SOHO.JK) is overvalued by 46.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 329.07 - 443.40 | 375.16 | -46.4% |
| DCF (Growth 10y) | 426.76 - 569.15 | 484.71 | -30.8% |
| DCF (EBITDA 5y) | 426.70 - 495.28 | 458.90 | -34.4% |
| DCF (EBITDA 10y) | 479.19 - 573.01 | 522.65 | -25.3% |
| Fair Value | 924.84 - 924.84 | 924.84 | 32.12% |
| P/E | 384.86 - 463.75 | 412.20 | -41.1% |
| EV/EBITDA | 305.92 - 404.18 | 351.81 | -49.7% |
| EPV | 279.30 - 323.10 | 301.19 | -57.0% |
| DDM - Stable | 207.83 - 397.44 | 302.63 | -56.8% |
| DDM - Multi | 283.82 - 424.18 | 340.28 | -51.4% |
| Market Cap (mil) | 8,884,176.00 |
| Beta | 0.37 |
| Outstanding shares (mil) | 12,691.68 |
| Enterprise Value (mil) | 8,377,725.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.42% |
| Cost of Debt | 5.00% |
| WACC | 12.40% |