TOTL.JK
Total Bangun Persada Tbk PT
Price:  
700.00 
IDR
Volume:  
2,105,400.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TOTL.JK Intrinsic Value

34.10 %
Upside

What is the intrinsic value of TOTL.JK?

As of 2025-07-11, the Intrinsic Value of Total Bangun Persada Tbk PT (TOTL.JK) is 938.42 IDR. This TOTL.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 Total Bangun Persada Tbk PT is 34.10%.

The range of the Intrinsic Value is 758.67 - 1,245.78 IDR

Is TOTL.JK undervalued or overvalued?

Based on its market price of 700.00 IDR and our intrinsic valuation, Total Bangun Persada Tbk PT (TOTL.JK) is undervalued by 34.10%.

700.00 IDR
Stock Price
938.42 IDR
Intrinsic Value
Intrinsic Value Details

TOTL.JK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 758.67 - 1,245.78 938.42 34.1%
DCF (Growth 10y) 819.62 - 1,262.35 985.10 40.7%
DCF (EBITDA 5y) 692.60 - 928.27 852.69 21.8%
DCF (EBITDA 10y) 775.87 - 1,026.12 925.29 32.2%
Fair Value 1,481.85 - 1,481.85 1,481.85 111.69%
P/E 501.62 - 753.41 658.12 -6.0%
EV/EBITDA 440.73 - 767.70 596.73 -14.8%
EPV 269.14 - 330.44 299.79 -57.2%
DDM - Stable 349.76 - 743.77 546.77 -21.9%
DDM - Multi 401.80 - 699.61 513.52 -26.6%

TOTL.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,387,000.00
Beta 1.20
Outstanding shares (mil) 3,410.00
Enterprise Value (mil) 2,278,513.00
Market risk premium 7.88%
Cost of Equity 15.58%
Cost of Debt 5.00%
WACC 10.25%