What is the intrinsic value of MEDC.JK?

As of 2026-05-27, the Intrinsic Value of Medco Energi Internasional Tbk PT (MEDC.JK) is 1,763.11 IDR. This MEDC.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,255.00 IDR, the upside of Medco Energi Internasional Tbk PT is 40.50%.

The range of the Intrinsic Value is 1,375.95 - 2,260.84 IDR

Is MEDC.JK undervalued or overvalued?

Based on its market price of 1,255.00 IDR and our intrinsic valuation, Medco Energi Internasional Tbk PT (MEDC.JK) is undervalued by 40.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,375.95 - 2,260.84	1,763.11	40.5%
DCF (Growth 10y)	1,780.47 - 2,672.29	2,172.76	73.1%
DCF (EBITDA 5y)	1,872.48 - 7,185.25	4,447.54	254.4%
DCF (EBITDA 10y)	2,285.55 - 6,892.69	4,450.97	254.7%
Fair Value	2,653.44 - 2,653.44	2,653.44	111.43%
P/E	1,171.76 - 3,173.05	1,899.06	51.3%
EV/EBITDA	642.62 - 5,841.82	2,461.17	96.1%
EPV	(496.13) - (224.60)	(360.36)	-128.7%
DDM - Stable	289.26 - 475.34	382.30	-69.5%
DDM - Multi	529.45 - 716.19	610.75	-51.3%