As of 2025-07-13, the Intrinsic Value of Global Mediacom Tbk PT (BMTR.JK) is 701.81 IDR. This BMTR.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 136.00 IDR, the upside of Global Mediacom Tbk PT is 416.00%.
The range of the Intrinsic Value is 594.90 - 846.54 IDR
Based on its market price of 136.00 IDR and our intrinsic valuation, Global Mediacom Tbk PT (BMTR.JK) is undervalued by 416.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 594.90 - 846.54 | 701.81 | 416.0% |
| DCF (Growth 10y) | 683.78 - 935.14 | 791.23 | 481.8% |
| DCF (EBITDA 5y) | 593.16 - 1,264.03 | 893.25 | 556.8% |
| DCF (EBITDA 10y) | 672.73 - 1,230.81 | 916.33 | 573.8% |
| Fair Value | 120.47 - 120.47 | 120.47 | -11.42% |
| P/E | 266.01 - 623.26 | 451.86 | 232.2% |
| EV/EBITDA | 167.83 - 1,018.21 | 572.36 | 320.9% |
| EPV | (162.06) - (138.79) | (150.42) | -210.6% |
| DDM - Stable | 62.74 - 112.72 | 87.73 | -35.5% |
| DDM - Multi | 105.54 - 161.44 | 128.52 | -5.5% |
| Market Cap (mil) | 2,255,424.00 |
| Beta | 1.43 |
| Outstanding shares (mil) | 16,584.00 |
| Enterprise Value (mil) | 6,900,744.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 23.56% |
| Cost of Debt | 5.00% |
| WACC | 9.35% |