As of 2026-04-04, the Intrinsic Value of Metropolitan Kentjana Tbk PT (MKPI.JK) is 12,382.54 IDR. This MKPI.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22,600.00 IDR, the upside of Metropolitan Kentjana Tbk PT is -45.20%.
The range of the Intrinsic Value is 10,699.14 - 15,099.21 IDR
Based on its market price of 22,600.00 IDR and our intrinsic valuation, Metropolitan Kentjana Tbk PT (MKPI.JK) is overvalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10,699.14 - 15,099.21 | 12,382.54 | -45.2% |
| DCF (Growth 10y) | 13,163.53 - 18,341.93 | 15,163.52 | -32.9% |
| DCF (EBITDA 5y) | 18,028.64 - 26,920.89 | 23,054.64 | 2.0% |
| DCF (EBITDA 10y) | 18,953.76 - 28,639.22 | 24,071.05 | 6.5% |
| Fair Value | 28,271.00 - 28,271.00 | 28,271.00 | 25.09% |
| P/E | 8,860.62 - 16,510.25 | 11,278.56 | -50.1% |
| EV/EBITDA | 13,967.62 - 22,553.80 | 20,043.08 | -11.3% |
| EPV | 5,995.47 - 6,796.66 | 6,396.07 | -71.7% |
| DDM - Stable | 7,084.82 - 14,747.36 | 10,916.06 | -51.7% |
| DDM - Multi | 9,725.66 - 14,882.12 | 11,700.40 | -48.2% |
| Market Cap (mil) | 21,429,094.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 948.19 |
| Enterprise Value (mil) | 19,055,574.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.04% |
| Cost of Debt | 7.00% |
| WACC | 11.04% |