As of 2025-09-07, the Intrinsic Value of Trans Power Marine Tbk PT (TPMA.JK) is 947.02 IDR. This TPMA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 585.00 IDR, the upside of Trans Power Marine Tbk PT is 61.90%.
The range of the Intrinsic Value is 727.53 - 1,286.15 IDR
Based on its market price of 585.00 IDR and our intrinsic valuation, Trans Power Marine Tbk PT (TPMA.JK) is undervalued by 61.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 727.53 - 1,286.15 | 947.02 | 61.9% |
| DCF (Growth 10y) | 816.10 - 1,385.13 | 1,041.03 | 78.0% |
| DCF (EBITDA 5y) | 756.89 - 2,274.16 | 1,274.56 | 117.9% |
| DCF (EBITDA 10y) | 886.08 - 2,303.22 | 1,360.71 | 132.6% |
| Fair Value | 3,214.27 - 3,214.27 | 3,214.27 | 449.45% |
| P/E | 588.13 - 1,230.43 | 856.34 | 46.4% |
| EV/EBITDA | 93.96 - 895.61 | 400.21 | -31.6% |
| EPV | (1,007.33) - (1,245.60) | (1,126.46) | -292.6% |
| DDM - Stable | 523.22 - 959.06 | 741.14 | 26.7% |
| DDM - Multi | 744.14 - 1,037.41 | 865.12 | 47.9% |
| Market Cap (mil) | 2,051,840.80 |
| Beta | 0.76 |
| Outstanding shares (mil) | 3,507.42 |
| Enterprise Value (mil) | 3,348,886.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.13% |
| Cost of Debt | 5.50% |
| WACC | 10.70% |