As of 2026-05-26, the Intrinsic Value of Prima Alloy Steel Universal Tbk PT (PRAS.JK) is (3,341.98) IDR. This PRAS.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.00 IDR, the upside of Prima Alloy Steel Universal Tbk PT is -3,545.30%.
The range of the Intrinsic Value is (17,680.03) - (2,427.40) IDR
Based on its market price of 97.00 IDR and our intrinsic valuation, Prima Alloy Steel Universal Tbk PT (PRAS.JK) is overvalued by 3,545.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (17,680.03) - (2,427.40) | (3,341.98) | -3545.3% |
| DCF (Growth 10y) | (2,396.27) - (16,647.68) | (3,252.55) | -3453.1% |
| DCF (EBITDA 5y) | (1,775.97) - (1,878.91) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1,874.57) - (2,035.68) | (1,234.50) | -123450.0% |
| Fair Value | -1,543.25 - -1,543.25 | -1,543.25 | -1,690.98% |
| P/E | (2,672.91) - (3,629.72) | (3,611.21) | -3822.9% |
| EV/EBITDA | (3,414.16) - (3,571.68) | (3,425.41) | -3631.4% |
| EPV | (1,520.09) - (1,641.76) | (1,580.92) | -1729.8% |
| DDM - Stable | (903.04) - (3,289.72) | (2,096.39) | -2261.2% |
| DDM - Multi | (131.74) - (449.57) | (211.65) | -318.2% |
| Market Cap (mil) | 68,000.88 |
| Beta | 0.43 |
| Outstanding shares (mil) | 701.04 |
| Enterprise Value (mil) | 1,036,365.90 |
| Market risk premium | 7.88% |
| Cost of Equity | 19.40% |
| Cost of Debt | 5.60% |
| WACC | 5.30% |