As of 2026-04-04, the Intrinsic Value of MNC Vision Networks Tbk PT (IPTV.JK) is 28.93 IDR. This IPTV.JK valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 40.00 IDR, the upside of MNC Vision Networks Tbk PT is -27.70%.
The range of the Intrinsic Value is 13.73 - 76.20 IDR
Based on its market price of 40.00 IDR and our intrinsic valuation, MNC Vision Networks Tbk PT (IPTV.JK) is overvalued by 27.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (8.61) - 2.67 | (5.88) | -114.7% |
| DCF (Growth 10y) | 13.73 - 76.20 | 28.93 | -27.7% |
| DCF (EBITDA 5y) | 7.82 - 51.96 | 23.92 | -40.2% |
| DCF (EBITDA 10y) | 13.67 - 64.56 | 31.47 | -21.3% |
| Fair Value | -22.24 - -22.24 | -22.24 | -155.61% |
| P/E | (50.72) - (39.95) | (50.83) | -227.1% |
| EV/EBITDA | (22.87) - 46.40 | 5.35 | -86.6% |
| EPV | (152.38) - (220.18) | (186.28) | -565.7% |
| DDM - Stable | (29.65) - (91.36) | (60.51) | -251.3% |
| DDM - Multi | (1.77) - (3.98) | (2.41) | -106.0% |
| Market Cap (mil) | 1,687,918.00 |
| Beta | 1.04 |
| Outstanding shares (mil) | 42,197.95 |
| Enterprise Value (mil) | 2,193,124.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.44% |
| Cost of Debt | 5.66% |
| WACC | 9.56% |