Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
MBAP Mitrabara Adiperdana Tbk PT

Mitrabara Adiperdana Tbk PT
IDX:MBAP

Watchlist Manager
Mitrabara Adiperdana Tbk PT Logo
Mitrabara Adiperdana Tbk PT
IDX:MBAP
Watchlist
Price: 1 780 IDR 3.19% Market Closed
Market Cap: Rp2.2T
Write Note Create Alert

DCF Value

The DCF Value for Mitrabara Adiperdana Tbk PT (MBAP) under the Base Case is IDR. Compared with the current market price of 1 780 IDR, the stock appears .

Key assumptions
MBAP DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 1.9%
Operating Margin 2.9%27.5%
Cash Flow Conversion 64%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 8.2%
Exit Multiple 0.3x EV/REVENUE
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue MBAP Research

Summary
MBAP intrinsic value, competitors valuation, and company profile.
DCF Valuation
MBAP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MBAP stock valuation using valuation multiples.
Wall St Estimates
MBAP price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MBAP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate