As of 2025-07-15, the Intrinsic Value of Magna Investama Mandiri Tbk PT (MGNA.JK) is 38.93 IDR. This MGNA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.00 IDR, the upside of Magna Investama Mandiri Tbk PT is 29.80%.
The range of the Intrinsic Value is 26.55 - 62.99 IDR
Based on its market price of 30.00 IDR and our intrinsic valuation, Magna Investama Mandiri Tbk PT (MGNA.JK) is undervalued by 29.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.55 - 62.99 | 38.93 | 29.8% |
| DCF (Growth 10y) | 30.87 - 65.71 | 42.85 | 42.8% |
| DCF (EBITDA 5y) | 23.39 - 40.66 | 31.56 | 5.2% |
| DCF (EBITDA 10y) | 28.54 - 47.30 | 37.10 | 23.7% |
| Fair Value | 24.54 - 24.54 | 24.54 | -18.19% |
| P/E | 20.22 - 35.73 | 27.69 | -7.7% |
| EV/EBITDA | 25.48 - 52.42 | 36.49 | 21.6% |
| EPV | 44.99 - 65.08 | 55.03 | 83.4% |
| DDM - Stable | 12.56 - 26.96 | 19.76 | -34.1% |
| DDM - Multi | 17.93 - 30.52 | 22.64 | -24.5% |
| Market Cap (mil) | 102,314.40 |
| Beta | 0.29 |
| Outstanding shares (mil) | 3,410.48 |
| Enterprise Value (mil) | 164,357.20 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.58% |
| Cost of Debt | 5.50% |
| WACC | 8.90% |