As of 2025-06-09, the Intrinsic Value of Multi Bintang Indonesia Tbk PT (MLBI.JK) is 6,815.09 IDR. This MLBI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5,775.00 IDR, the upside of Multi Bintang Indonesia Tbk PT is 18.00%.
The range of the Intrinsic Value is 5,832.91 - 8,337.73 IDR
Based on its market price of 5,775.00 IDR and our intrinsic valuation, Multi Bintang Indonesia Tbk PT (MLBI.JK) is undervalued by 18.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5,832.91 - 8,337.73 | 6,815.09 | 18.0% |
| DCF (Growth 10y) | 7,258.27 - 10,194.74 | 8,421.31 | 45.8% |
| DCF (EBITDA 5y) | 7,827.33 - 11,334.91 | 9,471.25 | 64.0% |
| DCF (EBITDA 10y) | 8,879.59 - 12,910.84 | 10,701.72 | 85.3% |
| Fair Value | 12,682.87 - 12,682.87 | 12,682.87 | 119.62% |
| P/E | 7,027.01 - 9,453.68 | 8,517.19 | 47.5% |
| EV/EBITDA | 5,808.10 - 10,387.73 | 7,967.77 | 38.0% |
| EPV | 3,297.62 - 3,929.95 | 3,613.78 | -37.4% |
| DDM - Stable | 2,983.80 - 5,938.91 | 4,461.36 | -22.7% |
| DDM - Multi | 5,533.33 - 7,815.40 | 6,434.98 | 11.4% |
| Market Cap (mil) | 12,167,925.00 |
| Beta | 0.38 |
| Outstanding shares (mil) | 2,107.00 |
| Enterprise Value (mil) | 11,178,007.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.37% |
| Cost of Debt | 5.50% |
| WACC | 12.22% |