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
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%.
| 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% |
| 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% |