The Discounted Cash Flow (DCF) valuation of Multi Indocitra Tbk PT (MICE.JK) is 697.56 IDR. With the latest stock price at 480.00 IDR, the upside of Multi Indocitra Tbk PT based on DCF is 45.3%.
Based on the latest price of 480.00 IDR and our DCF valuation, Multi Indocitra Tbk PT (MICE.JK) is a buy. buying MICE.JK stocks now will result in a potential gain of 45.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 468.02 - 1,154.13 | 697.56 |
| Upside | -2.5% - 140.4% | 45.3% |