As of 2025-05-27, the Intrinsic Value of United Tractors Tbk PT (UNTR.JK) is 43,743.13 IDR. This UNTR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21,725.00 IDR, the upside of United Tractors Tbk PT is 101.30%.
The range of the Intrinsic Value is 38,273.06 - 51,517.39 IDR
Based on its market price of 21,725.00 IDR and our intrinsic valuation, United Tractors Tbk PT (UNTR.JK) is undervalued by 101.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38,273.06 - 51,517.39 | 43,743.13 | 101.3% |
| DCF (Growth 10y) | 41,239.98 - 54,760.83 | 46,866.34 | 115.7% |
| DCF (EBITDA 5y) | 33,827.58 - 48,356.05 | 37,222.42 | 71.3% |
| DCF (EBITDA 10y) | 39,011.85 - 53,324.63 | 43,257.04 | 99.1% |
| Fair Value | 118,403.78 - 118,403.78 | 118,403.78 | 445.01% |
| P/E | 29,911.05 - 51,345.67 | 42,481.26 | 95.5% |
| EV/EBITDA | 18,341.08 - 34,854.19 | 24,689.29 | 13.6% |
| EPV | 26,256.31 - 33,391.28 | 29,823.81 | 37.3% |
| DDM - Stable | 19,322.44 - 34,202.49 | 26,762.45 | 23.2% |
| DDM - Multi | 24,142.58 - 33,048.02 | 27,885.28 | 28.4% |
| Market Cap (mil) | 81,037,290.00 |
| Beta | 0.89 |
| Outstanding shares (mil) | 3,730.14 |
| Enterprise Value (mil) | 71,374,880.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 15.73% |
| Cost of Debt | 5.50% |
| WACC | 13.47% |