Intrinsic Value

The intrinsic value of ESSA Industries Indonesia Tbk PT (ESSA) under the Base Case is 698.67 IDR per share. Compared with the current market price of 580 IDR, the stock appears Undervalued by 17% .

The intrinsic value is calculated using the DCF method. The model assumes net margin jumps to 19% in 2026, higher than in any of the last six years, before easing to 14% by 2031. Revenue grows about 25% in 2026, then slows: about 5% a year on average over the next five years, less than half its five-year pace of 11%. The value of the years after 2031 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

ESSA Intrinsic Value
Rp698.67
Undervaluation 17%
Intrinsic Value
Price Rp580

ESSA is cheaper than usual. It was this cheap or cheaper on just 16% of days in the past 5 years.

Monitor ESSA
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value Rp558.94
Get notified when the price drops into your buy zone
Intrinsic Value Rp698.67
Current Price Rp580
Margin of Safety 20% Rp558.94
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to ESSA

Fundamental Analysis

What ESSA Industries Indonesia Tbk PT Does

Chemicals Materials

Surya Esa Perkasa is an Indonesian energy and chemicals company that turns natural gas into products industrial buyers need. Its main business is processing gas into liquefied petroleum gas, condensate, and ammonia, which are used in fuel, chemical, and fertilizer supply chains. The company also handles natural gas-related operations that sit between gas producers and end users.

Headquarters
Indonesia ID
Employees
484
IPO date
Feb 1, 2012
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
ESSA Industries Indonesia Tbk PT

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one ESSA stock?

The intrinsic value for ESSA Industries Indonesia Tbk PT (ESSA) under the Base Case is 698.67 IDR.

Is ESSA stock undervalued or overvalued?

Compared with the current market price of 580 IDR, the stock appears Undervalued by 17% .

Back to Top