The Discounted Cash Flow (DCF) valuation of MNC Studios International Tbk PT (MSIN.JK) is 189.26 IDR. With the latest stock price at 670.00 IDR, the upside of MNC Studios International Tbk PT based on DCF is -71.8%.
Based on the latest price of 670.00 IDR and our DCF valuation, MNC Studios International Tbk PT (MSIN.JK) is a sell. selling MSIN.JK stocks now will result in a potential gain of 71.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.1% | 10.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 144.53 - 281.99 | 189.26 |
| Upside | -78.4% - -57.9% | -71.8% |