WEGE.JK
Wijaya Karya Bangunan Gedung Tbk PT
Price:  
50.00 
IDR
Volume:  
13,236,300.00
Indonesia | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WEGE.JK Intrinsic Value

312.70 %
Upside

What is the intrinsic value of WEGE.JK?

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

Is WEGE.JK undervalued or overvalued?

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%.

50.00 IDR
Stock Price
206.36 IDR
Intrinsic Value
Intrinsic Value Details

WEGE.JK Intrinsic Value - Valuation Summary

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%

WEGE.JK Intrinsic Value - Key Valuation Metrics

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%