As of 2025-07-06, the Intrinsic Value of WEHA Transportasi Indonesia Tbk PT (WEHA.JK) is 220.10 IDR. This WEHA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.00 IDR, the upside of WEHA Transportasi Indonesia Tbk PT is 105.70%.
The range of the Intrinsic Value is 182.77 - 272.53 IDR
Based on its market price of 107.00 IDR and our intrinsic valuation, WEHA Transportasi Indonesia Tbk PT (WEHA.JK) is undervalued by 105.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 182.77 - 272.53 | 220.10 | 105.7% |
| DCF (Growth 10y) | 213.35 - 307.62 | 252.79 | 136.3% |
| DCF (EBITDA 5y) | 336.83 - 553.40 | 442.35 | 313.4% |
| DCF (EBITDA 10y) | 328.84 - 540.34 | 427.45 | 299.5% |
| Fair Value | 92.01 - 92.01 | 92.01 | -14.01% |
| P/E | 148.32 - 253.59 | 214.26 | 100.2% |
| EV/EBITDA | 157.04 - 381.91 | 267.94 | 150.4% |
| EPV | 44.28 - 70.86 | 57.57 | -46.2% |
| DDM - Stable | 80.29 - 146.34 | 113.32 | 5.9% |
| DDM - Multi | 114.22 - 163.66 | 134.62 | 25.8% |
| Market Cap (mil) | 156,278.84 |
| Beta | 0.84 |
| Outstanding shares (mil) | 1,460.55 |
| Enterprise Value (mil) | 245,142.55 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.18% |
| Cost of Debt | 5.00% |
| WACC | 10.30% |