As of 2025-07-16, the Intrinsic Value of Mitrabahtera Segara Sejati Tbk PT (MBSS.JK) is 10,928,697,300.03 IDR. This MBSS.JK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1,730.00 IDR, the upside of Mitrabahtera Segara Sejati Tbk PT is 631,716,506.90%.
The range of the Intrinsic Value is (1,961,484,330.24) - 22,543,496,814.95 IDR
Based on its market price of 1,730.00 IDR and our intrinsic valuation, Mitrabahtera Segara Sejati Tbk PT (MBSS.JK) is undervalued by 631,716,506.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,732,440,728,922.25) - (184,928,475,442.32) | (321,543,059,261.84) | -18586304103.6% |
| DCF (Growth 10y) | (127,955,669,965.93) - (1,021,231,129,044.23) | (207,001,594,258.38) | -11965410172.7% |
| DCF (EBITDA 5y) | (1,961,484,330.24) - 22,543,496,814.95 | 10,928,697,300.03 | 631716506.9% |
| DCF (EBITDA 10y) | (2,817,227,845.39) - 34,995,158,607.50 | 16,780,902,371.02 | 969994256.7% |
| Fair Value | 96,642,400.00 - 96,642,400.00 | 96,642,400.00 | 5,586,166.00% |
| P/E | 11,716,609.82 - 23,426,108.86 | 16,592,663.14 | 959013.5% |
| EV/EBITDA | 27,796,777.17 - 5,841,872,791.95 | 2,833,303,631.30 | 163774676.4% |
| EPV | (307,195,047,131.62) - (343,244,758,029.77) | (325,220,139,083.33) | -18798852070.1% |
| DDM - Stable | 79,838.46 - 163,258.51 | 121,548.77 | 6925.9% |
| DDM - Multi | 7,735.51 - 14,058.08 | 10,066.51 | 481.9% |
| Market Cap (mil) | 3,027,552.00 |
| Beta | 0.28 |
| Outstanding shares (mil) | 1,750.03 |
| Enterprise Value (mil) | -31,483,440,000.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 2,764.06% |
| Cost of Debt | 5.00% |
| WACC | 5.29% |