As of 2025-09-02, the Intrinsic Value of Sriwahana Adityakarta Tbk PT (SWAT.JK) is 269.34 IDR. This SWAT.JK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 16.00 IDR, the upside of Sriwahana Adityakarta Tbk PT is 1,583.40%.
The range of the Intrinsic Value is 98.27 - 2,768.97 IDR
Based on its market price of 16.00 IDR and our intrinsic valuation, Sriwahana Adityakarta Tbk PT (SWAT.JK) is undervalued by 1,583.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (44.71) - 619.79 | (2.13) | -113.3% |
| DCF (Growth 10y) | 98.27 - 2,768.97 | 269.34 | 1583.4% |
| DCF (EBITDA 5y) | 33.56 - 76.70 | 64.03 | 300.2% |
| DCF (EBITDA 10y) | 110.86 - 200.27 | 166.57 | 941.1% |
| Fair Value | -37.55 - -37.55 | -37.55 | -334.70% |
| P/E | (104.24) - (122.42) | (113.22) | -807.6% |
| EV/EBITDA | (87.32) - 18.78 | (36.06) | -325.4% |
| EPV | (156.93) - (187.81) | (172.37) | -1177.3% |
| DDM - Stable | (53.69) - (129.84) | (91.77) | -673.5% |
| DDM - Multi | 32.36 - 63.17 | 43.05 | 169.0% |
| Market Cap (mil) | 63,403.20 |
| Beta | 0.29 |
| Outstanding shares (mil) | 3,962.70 |
| Enterprise Value (mil) | 434,813.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.11% |
| Cost of Debt | 5.50% |
| WACC | 5.56% |