As of 2025-05-29, the Intrinsic Value of Metropolitan Land Tbk PT (MTLA.JK) is 304.24 IDR. This MTLA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 426.00 IDR, the upside of Metropolitan Land Tbk PT is -28.60%.
The range of the Intrinsic Value is 212.23 - 491.79 IDR
Based on its market price of 426.00 IDR and our intrinsic valuation, Metropolitan Land Tbk PT (MTLA.JK) is overvalued by 28.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 212.23 - 491.79 | 304.24 | -28.6% |
| DCF (Growth 10y) | 404.04 - 856.94 | 554.30 | 30.1% |
| DCF (EBITDA 5y) | 496.42 - 1,140.26 | 804.85 | 88.9% |
| DCF (EBITDA 10y) | 556.73 - 1,247.15 | 868.88 | 104.0% |
| Fair Value | 310.11 - 310.11 | 310.11 | -27.20% |
| P/E | 344.84 - 910.19 | 523.35 | 22.9% |
| EV/EBITDA | 444.25 - 1,352.08 | 792.71 | 86.1% |
| EPV | 422.79 - 591.70 | 507.25 | 19.1% |
| DDM - Stable | 394.64 - 915.76 | 655.20 | 53.8% |
| DDM - Multi | 558.45 - 1,004.32 | 717.53 | 68.4% |
| Market Cap (mil) | 3,261,085.50 |
| Beta | 0.41 |
| Outstanding shares (mil) | 7,655.13 |
| Enterprise Value (mil) | 3,881,829.50 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.55% |
| Cost of Debt | 5.50% |
| WACC | 10.17% |