As of 2025-08-27, the Intrinsic Value of FKS Multi Agro Tbk PT (FISH.JK) is 32,007.71 IDR. This FISH.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10,350.00 IDR, the upside of FKS Multi Agro Tbk PT is 209.30%.
The range of the Intrinsic Value is 25,254.90 - 43,799.29 IDR
Based on its market price of 10,350.00 IDR and our intrinsic valuation, FKS Multi Agro Tbk PT (FISH.JK) is undervalued by 209.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25,254.90 - 43,799.29 | 32,007.71 | 209.3% |
| DCF (Growth 10y) | 30,952.58 - 50,420.87 | 38,108.96 | 268.2% |
| DCF (EBITDA 5y) | 17,559.82 - 25,306.81 | 21,602.83 | 108.7% |
| DCF (EBITDA 10y) | 24,723.31 - 33,947.43 | 29,303.33 | 183.1% |
| Fair Value | 122.12 - 122.12 | 122.12 | -98.82% |
| P/E | 194.57 - 10,442.66 | 5,268.16 | -49.1% |
| EV/EBITDA | 216.96 - 8,813.49 | 4,161.85 | -59.8% |
| EPV | 3,792.27 - 5,225.23 | 4,508.75 | -56.4% |
| DDM - Stable | 86.94 - 168.65 | 127.80 | -98.8% |
| DDM - Multi | 140,422.73 - 152,321.34 | 145,541.67 | 1306.2% |
| Market Cap (mil) | 4,968,000.00 |
| Beta | -0.23 |
| Outstanding shares (mil) | 480.00 |
| Enterprise Value (mil) | 6,080,327.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.33% |
| Cost of Debt | 5.50% |
| WACC | 9.20% |