The Discounted Cash Flow (DCF) valuation of Mitrabara Adiperdana Tbk PT (MBAP.JK) is 2,507.76 IDR. With the latest stock price at 1,915.00 IDR, the upside of Mitrabara Adiperdana Tbk PT based on DCF is 31.0%.
Based on the latest price of 1,915.00 IDR and our DCF valuation, Mitrabara Adiperdana Tbk PT (MBAP.JK) is a buy. buying MBAP.JK stocks now will result in a potential gain of 31.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.8% - 16.5% | 13.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,236.96 - 2,964.64 | 2,507.76 |
| Upside | 16.8% - 54.8% | 31.0% |