As of 2025-07-13, the Intrinsic Value of KDB Tifa Finance Tbk PT (TIFA.JK) is 392.08 IDR. This TIFA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 730.00 IDR, the upside of KDB Tifa Finance Tbk PT is -46.30%.
The range of the Intrinsic Value is 268.23 - 673.12 IDR
Based on its market price of 730.00 IDR and our intrinsic valuation, KDB Tifa Finance Tbk PT (TIFA.JK) is overvalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 268.23 - 673.12 | 392.08 | -46.3% |
| DCF (Growth 10y) | 300.72 - 686.39 | 419.94 | -42.5% |
| DCF (EBITDA 5y) | 236.68 - 378.37 | 304.23 | -58.3% |
| DCF (EBITDA 10y) | 276.44 - 433.83 | 348.65 | -52.2% |
| Fair Value | 419.56 - 419.56 | 419.56 | -42.53% |
| P/E | 161.78 - 232.27 | 192.57 | -73.6% |
| EV/EBITDA | 210.58 - 349.94 | 299.74 | -58.9% |
| EPV | 161.17 - 234.55 | 197.86 | -72.9% |
| DDM - Stable | 123.91 - 298.33 | 211.12 | -71.1% |
| DDM - Multi | 139.76 - 264.23 | 183.10 | -74.9% |
| Market Cap (mil) | 2,593,113.20 |
| Beta | 0.46 |
| Outstanding shares (mil) | 3,552.21 |
| Enterprise Value (mil) | 2,937,345.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.27% |
| Cost of Debt | 5.50% |
| WACC | 9.65% |