As of 2025-06-03, the Intrinsic Value of Voksel Electric Tbk PT (VOKS.JK) is 161.32 IDR. This VOKS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.00 IDR, the upside of Voksel Electric Tbk PT is -20.10%.
The range of the Intrinsic Value is 72.03 - 415.40 IDR
Based on its market price of 202.00 IDR and our intrinsic valuation, Voksel Electric Tbk PT (VOKS.JK) is overvalued by 20.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.03 - 415.40 | 161.32 | -20.1% |
| DCF (Growth 10y) | 133.13 - 586.84 | 252.29 | 24.9% |
| DCF (EBITDA 5y) | 28.14 - 118.42 | 66.67 | -67.0% |
| DCF (EBITDA 10y) | 90.72 - 241.46 | 151.46 | -25.0% |
| Fair Value | -186.13 - -186.13 | -186.13 | -192.15% |
| P/E | (241.23) - (256.12) | (250.35) | -223.9% |
| EV/EBITDA | (155.61) - 28.85 | (96.28) | -147.7% |
| EPV | (113.31) - (106.44) | (109.88) | -154.4% |
| DDM - Stable | (161.05) - (341.62) | (251.33) | -224.4% |
| DDM - Multi | 41.71 - 73.13 | 53.54 | -73.5% |
| Market Cap (mil) | 839,431.20 |
| Beta | 0.46 |
| Outstanding shares (mil) | 4,155.60 |
| Enterprise Value (mil) | 1,341,552.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.99% |
| Cost of Debt | 11.20% |
| WACC | 11.67% |