MegaPower Makmur Tbk PT
IDX:MPOW

Watchlist Manager
MegaPower Makmur Tbk PT Logo
MegaPower Makmur Tbk PT
IDX:MPOW
Watchlist
Price: 124 IDR -0.8% Market Closed
Market Cap: 101.3B IDR
Section:
 

Relative Value

The Relative Value of one MPOW stock under the Base Case scenario is 69.17 IDR. Compared to the current market price of 124 IDR, MegaPower Makmur Tbk PT is Overvalued by 44%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MPOW Relative Value
Base Case
69.17 IDR
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.3
P/S
P/S
Price to Sales
3.3
vs History
7
vs Industry
37
Median 3Y
1.9
Median 5Y
1.9
Industry
1.7
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-7.1
Industry
15.1
More Details
8.1
P/OCF
P/OCF
Price to OCF
8.1
vs History
0
vs Industry
69
Median 3Y
3
Median 5Y
3.4
Industry
7.4
More Details
217
P/FCFE
P/FCFE
Price to FCFE
217
vs History
0
vs Industry
53
Median 3Y
3
Median 5Y
3.5
Industry
14.6
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
6
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.4
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
17
vs Industry
52
Median 3Y
2.1
Median 5Y
2.4
Industry
2.9
More Details
76.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
76.9
vs History
4
vs Industry
28
Median 3Y
20.1
Median 5Y
12.2
Industry
7.9
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-11.2
Industry
10.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-14.8
Median 5Y
-11.2
Industry
15.3
More Details
8.1
EV/OCF
EV/OCF
Enterprise Value to OCF
8.1
vs History
1
vs Industry
77
Median 3Y
3.3
Median 5Y
4.5
Industry
11.3
More Details
10.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
10.5
vs History
1
vs Industry
50
Median 3Y
3.4
Median 5Y
4.4
Industry
16.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
6
vs Industry
83
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
More Details

Multiples Across Competitors

MPOW Competitors Multiples
MegaPower Makmur Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
MegaPower Makmur Tbk PT
IDX:MPOW
101.3B IDR 3.3 -12.3 -15.4 -15.4
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
US
Vistra Corp
NYSE:VST
56.3B USD 3.3 58.6 14.5 34.9
SA
ACWA Power Co
SAU:2082
184.5B SAR 25.9 103.5 73.8 94.7
IN
NTPC Ltd
NSE:NTPC
3.1T INR 1.7 13 9 13.6
IN
Adani Power Ltd
NSE:ADANIPOWER
2.7T INR 4.9 22.7 14.4 18.5
CN
CGN Power Co Ltd
SZSE:003816
193.4B CNY 2.3 20.6 16.5 16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
178.5B CNY 2.2 20.7 20.6 20.6
TH
Gulf Energy Development PCL
SET:GULF
616.3B THB 5.1 28.8 34.5 42.4
US
Talen Energy Corp
NASDAQ:TLN
17B USD 7.4 75.1 31.2 79.4
CN
Huaneng Power International Inc
SSE:600011
110B CNY 0.5 9.5 12.6 12.6
P/E Multiple
Earnings Growth PEG
ID
MegaPower Makmur Tbk PT
IDX:MPOW
Average P/E: 39.2
Negative Multiple: -12.3 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
US
Vistra Corp
NYSE:VST
58.6
13%
4.5
SA
ACWA Power Co
SAU:2082
103.5
22%
4.7
IN
NTPC Ltd
NSE:NTPC
13
5%
2.6
IN
Adani Power Ltd
NSE:ADANIPOWER
22.7
9%
2.5
CN
CGN Power Co Ltd
SZSE:003816
20.6
2%
10.3
CN
China National Nuclear Power Co Ltd
SSE:601985
20.7
7%
3
TH
G
Gulf Energy Development PCL
SET:GULF
28.8
17%
1.7
US
Talen Energy Corp
NASDAQ:TLN
75.1
6%
12.5
CN
Huaneng Power International Inc
SSE:600011
9.5
20%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
MegaPower Makmur Tbk PT
IDX:MPOW
Average EV/EBITDA: 25.2
Negative Multiple: -15.4 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
US
Vistra Corp
NYSE:VST
14.5
5%
2.9
SA
ACWA Power Co
SAU:2082
73.8
51%
1.4
IN
NTPC Ltd
NSE:NTPC
9
9%
1
IN
Adani Power Ltd
NSE:ADANIPOWER
14.4
14%
1
CN
CGN Power Co Ltd
SZSE:003816
16.5
21%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
30%
0.7
TH
G
Gulf Energy Development PCL
SET:GULF
34.5
12%
2.9
US
Talen Energy Corp
NASDAQ:TLN
31.2
55%
0.6
CN
Huaneng Power International Inc
SSE:600011
12.6
38%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
MegaPower Makmur Tbk PT
IDX:MPOW
Average EV/EBIT: 37
Negative Multiple: -15.4 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
US
Vistra Corp
NYSE:VST
34.9
10%
3.5
SA
ACWA Power Co
SAU:2082
94.7
57%
1.7
IN
NTPC Ltd
NSE:NTPC
13.6
11%
1.2
IN
Adani Power Ltd
NSE:ADANIPOWER
18.5
13%
1.4
CN
CGN Power Co Ltd
SZSE:003816
16.5
1%
16.5
CN
China National Nuclear Power Co Ltd
SSE:601985
20.6
7%
2.9
TH
G
Gulf Energy Development PCL
SET:GULF
42.4
16%
2.7
US
Talen Energy Corp
NASDAQ:TLN
79.4
107%
0.7
CN
Huaneng Power International Inc
SSE:600011
12.6
7%
1.8

See Also

Summary
MPOW intrinsic value, competitors valuation, and company profile.
DCF Valuation
MPOW stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MPOW stock valuation using valuation multiples.
Wall Street Estimates
MPOW price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MPOW stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.