As of 2025-06-03, the Intrinsic Value of Dana Brata Luhur PT (TEBE.JK) is 1,346.05 IDR. This TEBE.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 635.00 IDR, the upside of Dana Brata Luhur PT is 112.00%.
The range of the Intrinsic Value is 1,202.39 - 1,544.69 IDR
Based on its market price of 635.00 IDR and our intrinsic valuation, Dana Brata Luhur PT (TEBE.JK) is undervalued by 112.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,202.39 - 1,544.69 | 1,346.05 | 112.0% |
| DCF (Growth 10y) | 1,322.06 - 1,676.76 | 1,471.79 | 131.8% |
| DCF (EBITDA 5y) | 1,081.70 - 1,198.09 | 1,154.32 | 81.8% |
| DCF (EBITDA 10y) | 1,233.18 - 1,401.24 | 1,325.11 | 108.7% |
| Fair Value | 2,591.30 - 2,591.30 | 2,591.30 | 308.08% |
| P/E | 684.03 - 916.28 | 846.12 | 33.2% |
| EV/EBITDA | 726.47 - 862.57 | 795.03 | 25.2% |
| EPV | 1,612.01 - 1,935.66 | 1,773.84 | 179.3% |
| DDM - Stable | 422.98 - 759.58 | 591.28 | -6.9% |
| DDM - Multi | 673.38 - 893.60 | 765.67 | 20.6% |
| Market Cap (mil) | 815,975.00 |
| Beta | 0.11 |
| Outstanding shares (mil) | 1,285.00 |
| Enterprise Value (mil) | 593,448.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.22% |
| Cost of Debt | 5.00% |
| WACC | 9.55% |