As of 2025-06-05, the Intrinsic Value of Multipolar Tbk PT (MLPL.JK) is 576.88 IDR. This MLPL.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.00 IDR, the upside of Multipolar Tbk PT is 476.90%.
The range of the Intrinsic Value is 405.76 - 953.18 IDR
Based on its market price of 100.00 IDR and our intrinsic valuation, Multipolar Tbk PT (MLPL.JK) is undervalued by 476.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 405.76 - 953.18 | 576.88 | 476.9% |
| DCF (Growth 10y) | 525.62 - 1,138.74 | 719.14 | 619.1% |
| DCF (EBITDA 5y) | 274.37 - 431.70 | 329.80 | 229.8% |
| DCF (EBITDA 10y) | 394.29 - 591.61 | 467.66 | 367.7% |
| Fair Value | 201.25 - 201.25 | 201.25 | 101.25% |
| P/E | 101.36 - 315.40 | 184.91 | 84.9% |
| EV/EBITDA | 13.54 - 359.00 | 134.48 | 34.5% |
| EPV | 293.94 - 431.84 | 362.89 | 262.9% |
| DDM - Stable | 43.73 - 115.87 | 79.80 | -20.2% |
| DDM - Multi | 243.47 - 540.29 | 339.92 | 239.9% |
| Market Cap (mil) | 1,568,230.00 |
| Beta | 2.62 |
| Outstanding shares (mil) | 15,682.30 |
| Enterprise Value (mil) | 2,867,810.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.59% |
| Cost of Debt | 5.00% |
| WACC | 7.93% |