Medco Energi Internasional Tbk PT
IDX:MEDC
Intrinsic Value
The intrinsic value of one MEDC stock under the Base Case scenario is 2 333.57 IDR. Compared to the current market price of 1 035 IDR, Medco Energi Internasional Tbk PT is Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Medco Energi Internasional Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Medco Energi Internasional Tbk PT
Balance Sheet Decomposition
Medco Energi Internasional Tbk PT
Current Assets | 1.8B |
Cash & Short-Term Investments | 765.6m |
Receivables | 657.4m |
Other Current Assets | 394m |
Non-Current Assets | 6.1B |
Long-Term Investments | 1.8B |
PP&E | 3.3B |
Intangibles | 39.1m |
Other Non-Current Assets | 992.7m |
Free Cash Flow Analysis
Medco Energi Internasional Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Medco Energi Internasional Tbk PT
Revenue
|
2.4B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
933.5m
USD
|
Operating Expenses
|
-216.9m
USD
|
Operating Income
|
716.6m
USD
|
Other Expenses
|
-349.2m
USD
|
Net Income
|
367.4m
USD
|
MEDC Profitability Score
Profitability Due Diligence
Medco Energi Internasional Tbk PT's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
Medco Energi Internasional Tbk PT's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
MEDC Solvency Score
Solvency Due Diligence
Medco Energi Internasional Tbk PT's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Score
Medco Energi Internasional Tbk PT's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MEDC Price Targets Summary
Medco Energi Internasional Tbk PT
According to Wall Street analysts, the average 1-year price target for MEDC is 1 774.8 IDR with a low forecast of 1 181.7 IDR and a high forecast of 2 625 IDR.
Dividends
Current shareholder yield for MEDC is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MEDC stock under the Base Case scenario is 2 333.57 IDR.
Compared to the current market price of 1 035 IDR, Medco Energi Internasional Tbk PT is Undervalued by 56%.