What is the intrinsic value of SCCO.JK?

As of 2025-09-28, the Intrinsic Value of Supreme Cable Manufacturing & Commerce Tbk PT (SCCO.JK) is 3,838.54 IDR. This SCCO.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,320.00 IDR, the upside of Supreme Cable Manufacturing & Commerce Tbk PT is 65.50%.

The range of the Intrinsic Value is 3,491.45 - 4,334.75 IDR

Is SCCO.JK undervalued or overvalued?

Based on its market price of 2,320.00 IDR and our intrinsic valuation, Supreme Cable Manufacturing & Commerce Tbk PT (SCCO.JK) is undervalued by 65.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3,491.45 - 4,334.75	3,838.54	65.5%
DCF (Growth 10y)	4,195.71 - 5,315.83	4,658.28	100.8%
DCF (EBITDA 5y)	3,525.07 - 3,958.63	3,677.59	58.5%
DCF (EBITDA 10y)	4,068.17 - 4,707.53	4,319.78	86.2%
Fair Value	4,509.08 - 4,509.08	4,509.08	94.36%
P/E	2,369.09 - 2,691.79	2,490.88	7.4%
EV/EBITDA	2,850.29 - 3,419.13	3,080.16	32.8%
EPV	2,538.80 - 2,879.13	2,708.96	16.8%
DDM - Stable	1,570.39 - 2,944.46	2,257.43	-2.7%
DDM - Multi	1,796.26 - 2,704.79	2,164.08	-6.7%