What is the intrinsic value of MBAP.JK?

As of 2025-07-07, the Intrinsic Value of Mitrabara Adiperdana Tbk PT (MBAP.JK) is 2,874.88 IDR. This MBAP.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,635.00 IDR, the upside of Mitrabara Adiperdana Tbk PT is 75.80%.

The range of the Intrinsic Value is 2,742.56 - 3,043.03 IDR

Is MBAP.JK undervalued or overvalued?

Based on its market price of 1,635.00 IDR and our intrinsic valuation, Mitrabara Adiperdana Tbk PT (MBAP.JK) is undervalued by 75.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2,742.56 - 3,043.03	2,874.88	75.8%
DCF (Growth 10y)	2,701.50 - 2,946.54	2,810.54	71.9%
DCF (EBITDA 5y)	2,565.14 - 3,121.22	2,799.07	71.2%
DCF (EBITDA 10y)	2,652.66 - 3,048.87	2,818.53	72.4%
Fair Value	5,413.56 - 5,413.56	5,413.56	231.10%
P/E	1,152.01 - 1,646.02	1,436.50	-12.1%
EV/EBITDA	1,907.45 - 2,737.67	2,284.45	39.7%
EPV	4,951.23 - 5,590.33	5,270.78	222.4%
DDM - Stable	884.11 - 1,447.59	1,165.86	-28.7%
DDM - Multi	835.36 - 1,099.21	951.06	-41.8%