Loading...
Definitive Analysis

Financial Statements

Mode

Ticker

Industry

Sector

Page: Earnings Power Value

PT Indocement Tunggal Prakarsa Tbk

Ticker: INTP.JK | Industry: Construction Materials | Sector: Basic Materials
$7,000.00 -25.00 (-0.36%)
As of: 2026-01-27

Master Data Export


Valuation Snapshot

Intrinsic Range$5,406.48 — $7,219.80
Selected Value (Mid)$6,313.14
Live Price$6,875.00
Upside / Downside-8.17%

EPV Per Share Breakdown

MetricLowMidHigh
EPV Per Share$5,406.48$6,313.14$7,219.80

Normalized EBIT Margin

ScenarioMargin
Low11.10%
Mid13.06%
High15.02%

Normalized Tax Rate

MetricValue
Tax Rate18.31%

Adjusted Earnings (NOPAT)

ScenarioValue
Low1,644,970,979,036
Mid1,935,259,975,337
High2,225,548,971,637

Capital Structure

ComponentValue
Net Debt-897,178,000,000
Shares Outstanding3,338,307,000
WACC9.59%

Reverse EPV (Market Implied)

If "Implied" > "Actual", market expects profitability to improve.

MetricActual (LTM)Market Implied
EBIT Margin13.06%13.46%
NOPAT (Earnings)1,935,259,975,3371,995,086,841,535
Enterprise Value20,178,031,343,75620,801,817,500,000

Valuation Details

MetricLowMidHigh
Enterprise Value17,151,326,642,19320,178,031,343,75623,204,736,045,319
(-) Net Debt-897,178,000,000-897,178,000,000-897,178,000,000
(=) Equity Value18,048,504,642,19321,075,209,343,75624,101,914,045,319
(/) Shares Outstanding3,338,307,0003,338,307,0003,338,307,000
(=) Fair Value$5,406.48$6,313.14$7,219.80
Live Price$6,875.00$6,875.00$6,875.00
Upside %-21.36%-8.17%5.02%

High-Upside EPV Screener

US Market Global Market
« 2 »
Ticker Company Price EPV Upside
CCD Calamos Dynamic Convertible and Income Fund $21.92 $32.28 47.26%
0HOB.L H&R Block, Inc. $43.55 $63.98 46.90%
CFG-PD Citizens Financial Group, Inc. $24.99 $36.68 46.78%
CCEL Cryo-Cell International, Inc. $3.54 $5.19 46.60%
NHS Neuberger Berman High Yield Strategies Fund Inc. $7.49 $10.98 46.55%
RNP Cohen & Steers REIT and Preferred Income Fund, Inc. $20.25 $29.65 46.44%
ESXB Community Bankers Trust Corporation $11.30 $16.53 46.32%
TCBX Third Coast Bancshares, Inc. $38.45 $56.18 46.11%
HHC The Howard Hughes Corporation $78.12 $113.69 45.53%
CCZ Comcast Holdings Corp. $62.16 $90.45 45.51%
HWBK Hawthorn Bancshares, Inc. $33.48 $48.56 45.04%
HBCP Home Bancorp, Inc. $58.31 $84.43 44.79%
FCAP First Capital, Inc. $55.97 $80.96 44.65%
UNB Union Bankshares, Inc. $23.74 $34.28 44.41%
MOH Molina Healthcare, Inc. $184.73 $266.68 44.36%
GSBD Goldman Sachs BDC, Inc. $9.18 $13.24 44.18%
MRBK Meridian Corporation $17.51 $25.13 43.54%
AWF AllianceBernstein Global High Income Fund $10.72 $15.35 43.16%
MFL BlackRock MuniHoldings Investment Quality Fund $11.84 $16.93 43.00%
MDV Modiv Inc. $14.22 $20.19 42.00%
PCB PCB Bancorp $21.55 $30.58 41.88%
PAGP Plains GP Holdings, L.P. $19.25 $27.30 41.82%
BPOP Popular, Inc. $129.70 $183.72 41.65%
UGI UGI Corporation $37.32 $52.84 41.59%
SBH Sally Beauty Holdings, Inc. $15.21 $21.53 41.53%
CBK Commercial Bancgroup, Inc. Common Stock $24.49 $34.65 41.50%
LARK Landmark Bancorp, Inc. $24.98 $35.33 41.44%
CRC California Resources Corporation $46.40 $65.54 41.25%
BULLW Webull Corporation Warrants $3.22 $4.54 41.10%
CSTR CapStar Financial Holdings, Inc. $20.10 $28.30 40.77%
COSO CoastalSouth Bancshares, Inc. $23.00 $32.37 40.73%
FMBH First Mid Bancshares, Inc. $39.36 $55.28 40.45%
HYB The New America High Income Fund Inc. $8.20 $11.51 40.31%
FMBI First Midwest Bancorp, Inc. $21.51 $30.15 40.17%
RRR Red Rock Resorts, Inc. $62.09 $87.03 40.17%
TPVG TriplePoint Venture Growth BDC Corp. $6.60 $9.20 39.37%
CTNM Contineum Therapeutics, Inc. Class A Common Stock $9.49 $13.16 38.71%
ETB Eaton Vance Tax-Managed Buy-Write Income Fund $15.45 $21.43 38.70%
PEBK Peoples Bancorp of North Carolina, Inc. $35.64 $49.39 38.59%
NMCO Nuveen Municipal Credit Opportunities Fund $10.33 $14.29 38.32%
BCG Binah Capital Group, Inc. $2.68 $3.71 38.31%
AJXA Great Ajax Corp. 7.25 CV SR NT 24 $25.07 $34.59 37.99%
FTF Franklin Limited Duration Income Trust $6.16 $8.49 37.85%
WHOSX Wasatch-Hoisington U.S. Treasury Fund $10.09 $13.90 37.81%
BWFG Bankwell Financial Group, Inc. $47.00 $64.67 37.59%
NL NL Industries, Inc. $5.60 $7.71 37.59%
BPRN Princeton Bancorp, Inc. $34.04 $46.83 37.58%
VLGEA Village Super Market, Inc. $34.38 $47.24 37.41%
ACT Enact Holdings, Inc. $40.09 $55.08 37.39%
MGF MFS Government Markets Income Trust $3.02 $4.15 37.35%