The Discounted Cash Flow (DCF) valuation of MNC Vision Networks Tbk PT (IPTV.JK) is (5.88) IDR. With the latest stock price at 40.00 IDR, the upside of MNC Vision Networks Tbk PT based on DCF is -114.7%.
Based on the latest price of 40.00 IDR and our DCF valuation, MNC Vision Networks Tbk PT (IPTV.JK) is a sell. selling IPTV.JK stocks now will result in a potential gain of 114.7%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.4% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (8.61) - 2.67 | (5.88) |
| Upside | -121.5% - -93.3% | -114.7% |