As of 2026-05-27, the Intrinsic Value of Sentral Mitra Informatika Tbk PT (LUCK.JK) is 26.06 IDR. This LUCK.JK valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 110.00 IDR, the upside of Sentral Mitra Informatika Tbk PT is -76.30%.
The range of the Intrinsic Value is 18.64 - 97.55 IDR
Based on its market price of 110.00 IDR and our intrinsic valuation, Sentral Mitra Informatika Tbk PT (LUCK.JK) is overvalued by 76.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (99.69) - (57.36) | (71.96) | -165.4% |
| DCF (Growth 10y) | (6.18) - 10.00 | (0.84) | -100.8% |
| DCF (EBITDA 5y) | (3.19) - 29.73 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 18.64 - 97.55 | 26.06 | -76.3% |
| Fair Value | -95.08 - -95.08 | -95.08 | -186.43% |
| P/E | (293.98) - (318.32) | (295.69) | -368.8% |
| EV/EBITDA | (88.38) - (242.01) | (110.88) | -200.8% |
| EPV | (69.01) - (90.40) | (79.70) | -172.5% |
| DDM - Stable | (138.85) - (320.91) | (229.88) | -309.0% |
| DDM - Multi | (23.38) - (41.62) | (29.89) | -127.2% |
| Market Cap (mil) | 78,732.50 |
| Beta | 1.17 |
| Outstanding shares (mil) | 715.75 |
| Enterprise Value (mil) | 62,912.60 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.46% |
| Cost of Debt | 5.60% |
| WACC | 10.80% |