DCF Value

The DCF Value for Pt Multisarana Intan Eduka Tbk (MSIE) under the Base Case is 60.65 IDR. Compared with the current market price of 92 IDR, the stock appears Overvalued by 34% .

Key assumptions
MSIE DCF Value
Base Case
Rp60.65
Overvaluation 34%
DCF Value
Price Rp92
Explore More DCF Valuations

Reverse DCF

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