As of 2025-07-11, the Intrinsic Value of Wijaya Karya Bangunan Gedung Tbk PT (WEGE.JK) is 206.36 IDR. This WEGE.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 IDR, the upside of Wijaya Karya Bangunan Gedung Tbk PT is 312.70%.
The range of the Intrinsic Value is 164.78 - 279.23 IDR
Based on its market price of 50.00 IDR and our intrinsic valuation, Wijaya Karya Bangunan Gedung Tbk PT (WEGE.JK) is undervalued by 312.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 164.78 - 279.23 | 206.36 | 312.7% |
| DCF (Growth 10y) | 252.70 - 411.97 | 310.96 | 521.9% |
| DCF (EBITDA 5y) | 183.87 - 250.25 | 231.00 | 362.0% |
| DCF (EBITDA 10y) | 236.23 - 315.96 | 287.46 | 474.9% |
| Fair Value | 33.32 - 33.32 | 33.32 | -33.37% |
| P/E | 53.17 - 87.25 | 63.13 | 26.3% |
| EV/EBITDA | 31.16 - 58.77 | 43.23 | -13.5% |
| EPV | 183.18 - 217.59 | 200.38 | 300.8% |
| DDM - Stable | 34.34 - 71.25 | 52.80 | 5.6% |
| DDM - Multi | 144.70 - 236.47 | 179.82 | 259.6% |
| Market Cap (mil) | 478,600.00 |
| Beta | 1.49 |
| Outstanding shares (mil) | 9,572.00 |
| Enterprise Value (mil) | 335,648.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.00% |
| Cost of Debt | 5.00% |
| WACC | 8.51% |