Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
W

Wahana Inti Makmur Tbk PT
IDX:NASI

Watchlist Manager
Wahana Inti Makmur Tbk PT
IDX:NASI
Watchlist
Price: 155 IDR -2.52% Market Closed
Market Cap: Rp125.1B
Write Note Create Alert Ask AI

Intrinsic Value

The intrinsic value of one NASI stock under the Base Case scenario is 75.64 IDR. Compared to the current market price of 155 IDR, Wahana Inti Makmur Tbk PT is Overvalued by 51%.

Valuation Methods:
DCF Value
Rp9.14
Multiples-Based Value
Rp142.15
DCF Value
Rp9.14
Multiples-Based Value
Rp142.15
NASI Intrinsic Value
75.64 IDR
Overvaluation 51%
Intrinsic Value
Price
W
Base Case Scenario
Get notified when the price drop
Track Buy Zone
20% below Intrinsic Value Rp60.52
Get notified when the price drops into your buy zone
Current Price Rp155
Intrinsic Value Rp75.64
Margin of Safety 20% Rp60.52
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
Valuation History
What is Valuation History?
Ask AI Assistant
What other research platforms think about NASI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NASI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Wahana Inti Makmur Tbk PT.

Explain Valuation
Alternatives to NASI

Fundamental Analysis

Financials
Efficiency

Earnings Waterfall
Wahana Inti Makmur Tbk PT

Wall St
Price Targets

Dividends

Wahana Inti Makmur Tbk PT
does not pay dividends
Shareholder Yield

Competitive Landscape

See Also

Summary
NASI intrinsic value, competitors valuation, and company profile.
DCF Valuation
NASI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NASI stock valuation using valuation multiples.
Wall Street Estimates
NASI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NASI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
What is the Intrinsic Value of one NASI stock?

The intrinsic value of one NASI stock under the Base Case scenario is 75.64 IDR.

Is NASI stock undervalued or overvalued?

Compared to the current market price of 155 IDR, Wahana Inti Makmur Tbk PT is Overvalued by 51%.

Back to Top
ALPHA SPREAD
Follow us
Join more than 326,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett