As of 2025-06-15, the Intrinsic Value of Uni-charm Indonesia PT (UCID.JK) is 854.76 IDR. This UCID.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 550.00 IDR, the upside of Uni-charm Indonesia PT is 55.40%.
The range of the Intrinsic Value is 807.45 - 919.76 IDR
Based on its market price of 550.00 IDR and our intrinsic valuation, Uni-charm Indonesia PT (UCID.JK) is undervalued by 55.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 807.45 - 919.76 | 854.76 | 55.4% |
| DCF (Growth 10y) | 824.71 - 935.48 | 871.72 | 58.5% |
| DCF (EBITDA 5y) | 1,067.73 - 1,520.89 | 1,290.65 | 134.7% |
| DCF (EBITDA 10y) | 952.93 - 1,285.60 | 1,105.06 | 100.9% |
| Fair Value | 292.87 - 292.87 | 292.87 | -46.75% |
| P/E | 769.65 - 1,304.06 | 1,080.43 | 96.4% |
| EV/EBITDA | 900.76 - 1,711.93 | 1,270.39 | 131.0% |
| EPV | 1,002.94 - 1,177.41 | 1,090.18 | 98.2% |
| DDM - Stable | 217.18 - 380.89 | 299.04 | -45.6% |
| DDM - Multi | 251.49 - 363.09 | 298.38 | -45.7% |
| Market Cap (mil) | 2,286,113.50 |
| Beta | 0.78 |
| Outstanding shares (mil) | 4,156.57 |
| Enterprise Value (mil) | 699,123.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 16.86% |
| Cost of Debt | 5.50% |
| WACC | 15.73% |