The Discounted Cash Flow (DCF) valuation of Mustika Ratu Tbk PT (MRAT.JK) is 365.28 IDR. With the latest stock price at 238.00 IDR, the upside of Mustika Ratu Tbk PT based on DCF is 53.5%.
Based on the latest price of 238.00 IDR and our DCF valuation, Mustika Ratu Tbk PT (MRAT.JK) is a buy. buying MRAT.JK stocks now will result in a potential gain of 53.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 18.4% | 12.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 221.86 - 1,051.23 | 365.28 |
| Upside | -6.8% - 341.7% | 53.5% |