As of 2026-04-06, the Intrinsic Value of Surya Toto Indonesia Tbk PT (TOTO.JK) is 283.00 IDR. This TOTO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.00 IDR, the upside of Surya Toto Indonesia Tbk PT is 4.80%.
The range of the Intrinsic Value is 234.52 - 361.67 IDR
Based on its market price of 270.00 IDR and our intrinsic valuation, Surya Toto Indonesia Tbk PT (TOTO.JK) is undervalued by 4.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 234.52 - 361.67 | 283.00 | 4.8% |
| DCF (Growth 10y) | 277.30 - 406.18 | 326.89 | 21.1% |
| DCF (EBITDA 5y) | 265.49 - 313.25 | 286.76 | 6.2% |
| DCF (EBITDA 10y) | 297.90 - 358.92 | 325.30 | 20.5% |
| Fair Value | 905.24 - 905.24 | 905.24 | 235.27% |
| P/E | 265.02 - 548.94 | 389.35 | 44.2% |
| EV/EBITDA | 233.75 - 321.61 | 287.45 | 6.5% |
| EPV | 254.65 - 298.72 | 276.69 | 2.5% |
| DDM - Stable | 247.74 - 498.86 | 373.30 | 38.3% |
| DDM - Multi | 290.59 - 427.87 | 344.24 | 27.5% |
| Market Cap (mil) | 2,786,400.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 10,320.00 |
| Enterprise Value (mil) | 2,885,266.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.88% |
| Cost of Debt | 5.50% |
| WACC | 11.34% |