As of 2025-07-13, the Intrinsic Value of Media Nusantara Citra Tbk PT (MNCN.JK) is 532.69 IDR. This MNCN.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 258.00 IDR, the upside of Media Nusantara Citra Tbk PT is 106.5%.

The range of the Intrinsic Value is 456.28 - 642.31 IDR.

Is MNCN.JK undervalued or overvalued?

Based on its market price of 258.00 IDR and our intrinsic valuation, Media Nusantara Citra Tbk PT (MNCN.JK) is undervalued by 106.5%.

258.00 IDR

Stock Price

532.69 IDR

Intrinsic Value

Intrinsic Value Details

MNCN.JK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	456.28 - 642.31	532.69	106.5%
DCF (Growth Exit 10Y)	480.34 - 664.59	556.47	115.7%
DCF (EBITDA Exit 5Y)	485.59 - 1,053.82	741.85	187.5%
DCF (EBITDA Exit 10Y)	506.75 - 971.83	705.19	173.3%
Peter Lynch Fair Value	244.5 - 244.5	244.5	-5.23%
P/E Multiples	498.43 - 928.1	688.82	167.0%
EV/EBITDA Multiples	305.79 - 930.1	568.91	120.5%
Earnings Power Value	390.46 - 515.08	452.77	75.5%
Dividend Discount Model - Stable	197.86 - 349.42	273.64	6.1%
Dividend Discount Model - Multi Stages	227.46 - 329.32	270.13	4.7%

MNCN.JK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Elang Mahkota Teknologi Tbk PT	362.33 - 412.92	380.06	-22.4%
Surya Citra Media Tbk PT	89.5 - 159.69	113.68	-28.1%
Seoul Broadcasting System	2,930.53 - 74,845.33	13,342.80	-41.5%
Wowow Inc	2,024.06 - 5,459.67	2,738.19	127.8%
Asahi Broadcasting Group Holdings Corp	400.83 - 972.28	515.39	-24.2%
Seven West Media Ltd	0.27 - 0.58	0.41	171.0%
MNC Investama Tbk PT	(25.25) - 160.01	38.93	44.2%
Global Mediacom Tbk PT	120.48 - 120.48	120.48	-11.4%
Media Prima Bhd	0.72 - 1.05	0.85	135.4%

MNCN.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	5,147,070
Beta	1
Outstanding shares (mil)	19,950
Enterprise Value (mil)	5,480,861

Market risk premium	8.4%
Cost of Equity	15.45%
Cost of Debt	5.5%
WACC	12.7%