As of 2025-06-23, the Intrinsic Value of Chandra Asri Petrochemical Tbk PT (TPIA.JK) is 353.59 IDR. This TPIA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9,650.00 IDR, the upside of Chandra Asri Petrochemical Tbk PT is -96.30%.
The range of the Intrinsic Value is 238.12 - 572.80 IDR
Based on its market price of 9,650.00 IDR and our intrinsic valuation, Chandra Asri Petrochemical Tbk PT (TPIA.JK) is overvalued by 96.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 238.12 - 572.80 | 353.59 | -96.3% |
| DCF (Growth 10y) | 431.24 - 904.64 | 595.90 | -93.8% |
| DCF (EBITDA 5y) | 393.07 - 876.52 | 630.69 | -93.5% |
| DCF (EBITDA 10y) | 537.93 - 1,131.45 | 814.02 | -91.6% |
| Fair Value | -218.59 - -218.59 | -218.59 | -102.27% |
| P/E | (128.74) - (162.15) | (144.27) | -101.5% |
| EV/EBITDA | (212.70) - 377.83 | 23.29 | -99.8% |
| EPV | (444.86) - (521.49) | (483.17) | -105.0% |
| DDM - Stable | (79.37) - (192.05) | (135.71) | -101.4% |
| DDM - Multi | 268.04 - 515.48 | 353.91 | -96.3% |
| Market Cap (mil) | 834,836,500.00 |
| Beta | 1.70 |
| Outstanding shares (mil) | 86,511.55 |
| Enterprise Value (mil) | 848,336,640.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.89% |
| Cost of Debt | 5.00% |
| WACC | 11.56% |