The Discounted Cash Flow (DCF) valuation of Multi Indocitra Tbk PT (MICE.JK) is 714.71 IDR. With the latest stock price at 494.00 IDR, the upside of Multi Indocitra Tbk PT based on DCF is 44.7%.
Based on the latest price of 494.00 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 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.0% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 531.90 - 991.06 | 714.71 |
| Upside | 7.7% - 100.6% | 44.7% |