What is the intrinsic value of MAIN.JK?

As of 2025-05-08, the Intrinsic Value of Malindo Feedmill Tbk PT (MAIN.JK) is 1,988.87 IDR. This MAIN.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 725.00 IDR, the upside of Malindo Feedmill Tbk PT is 174.30%.

The range of the Intrinsic Value is 1,460.67 - 2,912.73 IDR

Is MAIN.JK undervalued or overvalued?

Based on its market price of 725.00 IDR and our intrinsic valuation, Malindo Feedmill Tbk PT (MAIN.JK) is undervalued by 174.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,460.67 - 2,912.73	1,988.87	174.3%
DCF (Growth 10y)	1,812.69 - 3,506.15	2,431.18	235.3%
DCF (EBITDA 5y)	1,947.74 - 2,553.91	2,183.88	201.2%
DCF (EBITDA 10y)	2,204.80 - 3,241.63	2,630.06	262.8%
Fair Value	5,449.80 - 5,449.80	5,449.80	651.70%
P/E	1,656.15 - 2,694.38	2,089.56	188.2%
EV/EBITDA	963.62 - 1,395.09	1,149.08	58.5%
EPV	(308.38) - (129.32)	(218.85)	-130.2%
DDM - Stable	777.25 - 1,647.15	1,212.20	67.2%
DDM - Multi	737.01 - 1,374.33	973.72	34.3%