PT Mastersystem Infotama Tbk
IDX:MSTI
Intrinsic Value
The intrinsic value of one MSTI stock under the Base Case scenario is 2 610.37 IDR. Compared to the current market price of 1 420 IDR, PT Mastersystem Infotama Tbk is Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
PT Mastersystem Infotama Tbk
Fundamental Analysis

Revenue & Expenses Breakdown
PT Mastersystem Infotama Tbk
Balance Sheet Decomposition
PT Mastersystem Infotama Tbk
Current Assets | 2.9T |
Cash & Short-Term Investments | 1.4T |
Receivables | 576.6B |
Other Current Assets | 847.4B |
Non-Current Assets | 239.2B |
Long-Term Investments | 1.6B |
PP&E | 195.7B |
Other Non-Current Assets | 41.8B |
Free Cash Flow Analysis
PT Mastersystem Infotama Tbk
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
PT Mastersystem Infotama Tbk
Revenue
|
5.4T
IDR
|
Cost of Revenue
|
-4.4T
IDR
|
Gross Profit
|
964.4B
IDR
|
Operating Expenses
|
-318.6B
IDR
|
Operating Income
|
645.7B
IDR
|
Other Expenses
|
-115.3B
IDR
|
Net Income
|
530.4B
IDR
|
MSTI Profitability Score
Profitability Due Diligence
PT Mastersystem Infotama Tbk's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
PT Mastersystem Infotama Tbk's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
MSTI Solvency Score
Solvency Due Diligence
PT Mastersystem Infotama Tbk's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
PT Mastersystem Infotama Tbk's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSTI Price Targets Summary
PT Mastersystem Infotama Tbk
According to Wall Street analysts, the average 1-year price target for MSTI is 2 040 IDR with a low forecast of 2 020 IDR and a high forecast of 2 100 IDR.
Dividends
Current shareholder yield for MSTI 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 MSTI stock under the Base Case scenario is 2 610.37 IDR.
Compared to the current market price of 1 420 IDR, PT Mastersystem Infotama Tbk is Undervalued by 46%.