As of 2025-05-16, the Intrinsic Value of MAP Aktif Adiperkasa Tbk PT (MAPA.JK) is 418.44 IDR. This MAPA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 760.00 IDR, the upside of MAP Aktif Adiperkasa Tbk PT is -44.90%.
The range of the Intrinsic Value is 342.93 - 534.18 IDR
Based on its market price of 760.00 IDR and our intrinsic valuation, MAP Aktif Adiperkasa Tbk PT (MAPA.JK) is overvalued by 44.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 342.93 - 534.18 | 418.44 | -44.9% |
| DCF (Growth 10y) | 689.21 - 1,043.07 | 829.71 | 9.2% |
| DCF (EBITDA 5y) | 529.40 - 740.37 | 604.68 | -20.4% |
| DCF (EBITDA 10y) | 730.83 - 1,008.00 | 835.14 | 9.9% |
| Fair Value | 1,187.55 - 1,187.55 | 1,187.55 | 56.26% |
| P/E | 569.81 - 1,006.09 | 731.24 | -3.8% |
| EV/EBITDA | 431.89 - 806.24 | 583.90 | -23.2% |
| EPV | 580.08 - 682.43 | 631.26 | -16.9% |
| DDM - Stable | 278.21 - 538.82 | 408.51 | -46.2% |
| DDM - Multi | 509.45 - 764.10 | 611.18 | -19.6% |
| Market Cap (mil) | 21,663,040.00 |
| Beta | 1.00 |
| Outstanding shares (mil) | 28,504.00 |
| Enterprise Value (mil) | 23,241,300.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.94% |
| Cost of Debt | 5.00% |
| WACC | 11.89% |