The Discounted Cash Flow (DCF) valuation of Mahkota Group Tbk PT (MGRO.JK) is 1,044.07 IDR. With the latest stock price at 700.00 IDR, the upside of Mahkota Group Tbk PT based on DCF is 49.2%.
Based on the latest price of 700.00 IDR and our DCF valuation, Mahkota Group Tbk PT (MGRO.JK) is a buy. buying MGRO.JK stocks now will result in a potential gain of 49.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 741.77 - 1,534.71 | 1,044.07 |
| Upside | 6.0% - 119.2% | 49.2% |