As of 2025-05-26, the Intrinsic Value of Surya Semesta Internusa Tbk PT (SSIA.JK) is 1,464.09 IDR. This SSIA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,005.00 IDR, the upside of Surya Semesta Internusa Tbk PT is 45.70%.
The range of the Intrinsic Value is 1,342.68 - 1,619.96 IDR
Based on its market price of 1,005.00 IDR and our intrinsic valuation, Surya Semesta Internusa Tbk PT (SSIA.JK) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,342.68 - 1,619.96 | 1,464.09 | 45.7% |
| DCF (Growth 10y) | 1,487.32 - 1,782.26 | 1,617.24 | 60.9% |
| DCF (EBITDA 5y) | 1,471.14 - 2,061.51 | 1,751.04 | 74.2% |
| DCF (EBITDA 10y) | 1,567.87 - 2,088.97 | 1,806.68 | 79.8% |
| Fair Value | 241.65 - 241.65 | 241.65 | -75.96% |
| P/E | 436.90 - 859.91 | 606.10 | -39.7% |
| EV/EBITDA | 1,113.50 - 1,788.49 | 1,311.97 | 30.5% |
| EPV | 996.31 - 1,144.51 | 1,070.41 | 6.5% |
| DDM - Stable | 208.24 - 334.52 | 271.38 | -73.0% |
| DDM - Multi | 432.67 - 554.34 | 486.65 | -51.6% |
| Market Cap (mil) | 4,728,776.00 |
| Beta | 0.49 |
| Outstanding shares (mil) | 4,705.25 |
| Enterprise Value (mil) | 3,830,492.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.12% |
| Cost of Debt | 5.50% |
| WACC | 13.52% |