The Discounted Cash Flow (DCF) valuation of Mitra Adiperkasa Tbk PT (MAPI.JK) is 1,360.21 IDR. With the latest stock price at 1,235.00 IDR, the upside of Mitra Adiperkasa Tbk PT based on DCF is 10.1%.
Based on the latest price of 1,235.00 IDR and our DCF valuation, Mitra Adiperkasa Tbk PT (MAPI.JK) is a buy. buying MAPI.JK stocks now will result in a potential gain of 10.1%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 11.5% | 10.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,095.83 - 1,771.51 | 1,360.21 |
| Upside | -11.3% - 43.4% | 10.1% |