As of 2025-05-23, the Intrinsic Value of Mitra Adiperkasa Tbk PT (MAPI.JK) is 1,321.42 IDR. This MAPI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,340.00 IDR, the upside of Mitra Adiperkasa Tbk PT is -1.40%.
The range of the Intrinsic Value is 1,085.33 - 1,681.55 IDR
Based on its market price of 1,340.00 IDR and our intrinsic valuation, Mitra Adiperkasa Tbk PT (MAPI.JK) is overvalued by 1.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,085.33 - 1,681.55 | 1,321.42 | -1.4% |
| DCF (Growth 10y) | 1,577.54 - 2,315.04 | 1,871.89 | 39.7% |
| DCF (EBITDA 5y) | 1,333.27 - 2,345.88 | 1,796.44 | 34.1% |
| DCF (EBITDA 10y) | 1,674.95 - 2,717.15 | 2,141.70 | 59.8% |
| Fair Value | 2,662.07 - 2,662.07 | 2,662.07 | 98.66% |
| P/E | 1,320.39 - 1,955.03 | 1,533.72 | 14.5% |
| EV/EBITDA | 1,272.35 - 2,620.22 | 1,837.53 | 37.1% |
| EPV | 3,132.11 - 3,603.45 | 3,367.78 | 151.3% |
| DDM - Stable | 574.24 - 1,072.70 | 823.47 | -38.5% |
| DDM - Multi | 925.08 - 1,335.35 | 1,092.58 | -18.5% |
| Market Cap (mil) | 22,244,000.00 |
| Beta | 0.74 |
| Outstanding shares (mil) | 16,600.00 |
| Enterprise Value (mil) | 26,028,670.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 13.96% |
| Cost of Debt | 5.00% |
| WACC | 11.31% |