As of 2025-09-22, the Intrinsic Value of Salim Ivomas Pratama Tbk PT (SIMP.JK) is 1,716.67 IDR. This SIMP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 625.00 IDR, the upside of Salim Ivomas Pratama Tbk PT is 174.70%.
The range of the Intrinsic Value is 1,445.89 - 2,116.27 IDR
Based on its market price of 625.00 IDR and our intrinsic valuation, Salim Ivomas Pratama Tbk PT (SIMP.JK) is undervalued by 174.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,445.89 - 2,116.27 | 1,716.67 | 174.7% |
| DCF (Growth 10y) | 1,737.12 - 2,494.67 | 2,044.60 | 227.1% |
| DCF (EBITDA 5y) | 1,729.06 - 3,480.00 | 2,588.77 | 314.2% |
| DCF (EBITDA 10y) | 1,864.88 - 3,447.95 | 2,607.01 | 317.1% |
| Fair Value | 2,864.60 - 2,864.60 | 2,864.60 | 358.34% |
| P/E | 1,303.96 - 1,727.92 | 1,524.07 | 143.9% |
| EV/EBITDA | 1,198.62 - 2,684.96 | 1,857.39 | 197.2% |
| EPV | 181.87 - 268.74 | 225.30 | -64.0% |
| DDM - Stable | 537.37 - 910.22 | 723.80 | 15.8% |
| DDM - Multi | 751.09 - 1,017.46 | 865.75 | 38.5% |
| Market Cap (mil) | 9,688,319.00 |
| Beta | 0.72 |
| Outstanding shares (mil) | 15,501.31 |
| Enterprise Value (mil) | 11,579,019.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.63% |
| Cost of Debt | 5.50% |
| WACC | 8.80% |