As of 2025-07-01, the Intrinsic Value of Matahari Putra Prima Tbk PT (MPPA.JK) is 607.37 IDR. This MPPA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.00 IDR, the upside of Matahari Putra Prima Tbk PT is 1,090.90%.
The range of the Intrinsic Value is 451.79 - 903.93 IDR
Based on its market price of 51.00 IDR and our intrinsic valuation, Matahari Putra Prima Tbk PT (MPPA.JK) is undervalued by 1,090.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 451.79 - 903.93 | 607.37 | 1090.9% |
| DCF (Growth 10y) | 591.21 - 1,085.49 | 762.37 | 1394.8% |
| DCF (EBITDA 5y) | 225.75 - 288.99 | 254.01 | 398.1% |
| DCF (EBITDA 10y) | 377.16 - 466.47 | 417.36 | 718.4% |
| Fair Value | -187.92 - -187.92 | -187.92 | -468.46% |
| P/E | (149.43) - 26.47 | (63.87) | -225.2% |
| EV/EBITDA | 37.59 - 151.83 | 90.38 | 77.2% |
| EPV | 289.71 - 361.59 | 325.65 | 538.5% |
| DDM - Stable | (43.14) - (100.01) | (71.57) | -240.3% |
| DDM - Multi | 131.27 - 249.17 | 173.22 | 239.7% |
| Market Cap (mil) | 661,296.60 |
| Beta | 1.28 |
| Outstanding shares (mil) | 12,966.60 |
| Enterprise Value (mil) | 1,841,676.60 |
| Market risk premium | 7.88% |
| Cost of Equity | 12.73% |
| Cost of Debt | 5.00% |
| WACC | 7.18% |