Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
PT Mitra Adiperkasa TbkISX:MAPI -3.61%85 Intrinsic Value: Projected FCF is Rp2,855.31 as of Jul. 16, 2026, which is 100% below its 10-year median of 0.99. GuruFocus rates ISX:MAPI with a GF Score™ of 85/100 and a GF Value™ of Rp1,754.73 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 764 Retail - Cyclical companies, PT Mitra Adiperkasa Tbk ranks better than 65.97% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
The historical rank and industry rank for PT Mitra Adiperkasa Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:
ISX:MAPI'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.4 Med: 0.99 Max: 22666.67
Current: 0.51
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Mitra Adiperkasa Tbk was 22666.67. The lowest was 0.40. And the median was 0.99.
ISX:MAPI's Price-to-Projected-FCF is ranked better than 65.97% of 764
companies
in the Retail - Cyclical industry
Industry Median: 0.775
vs ISX:MAPI: 0.51
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
PT Mitra Adiperkasa Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
1470.00
/
2855.3078689576
=
0.51
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
PT Mitra Adiperkasa Tbk Intrinsic Value: Projected FCF Related Terms
PT Mitra Adiperkasa Tbk Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for PT Mitra Adiperkasa Tbk's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
ISX:MAPI vs DDS, M: Intrinsic Value: Projected FCF Comparison
For the Department Stores subindustry, PT Mitra Adiperkasa Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
PT Mitra Adiperkasa Tbk Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, PT Mitra Adiperkasa Tbk's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where PT Mitra Adiperkasa Tbk's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of Rp2,855.31 mean?
PT Mitra Adiperkasa Tbk (ISX:MAPI) has a Intrinsic Value: Projected FCF of Rp2,855.31 as of Jul. 16, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Mitra Adiperkasa Tbk and its competitors. This is 288315% above median its historical median of 0.99. Over the past decade, PT Mitra Adiperkasa Tbk's Intrinsic Value: Projected FCF has ranged from 0.40 to 22,666.67. According to the industry distribution chart, PT Mitra Adiperkasa Tbk ranks #260 out of 764 companies in the Retail - Cyclical industry, placing it in the top 34%.
Is PT Mitra Adiperkasa Tbk's Intrinsic Value: Projected FCF too high?
PT Mitra Adiperkasa Tbk's current Intrinsic Value: Projected FCF of Rp2,855.31 is 288315% above median its 10-year median of 0.99. Over the past 10 years, this metric has ranged from a low of 0.40 to a high of 22,666.67. Based on the distribution chart, PT Mitra Adiperkasa Tbk ranks #260 out of 764 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, PT Mitra Adiperkasa Tbk has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mitra Adiperkasa Tbk's Intrinsic Value: Projected FCF compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, PT Mitra Adiperkasa Tbk ranks #260 out of 764 companies for Intrinsic Value: Projected FCF. This puts PT Mitra Adiperkasa Tbk in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.78. Historically, PT Mitra Adiperkasa Tbk's own Intrinsic Value: Projected FCF has ranged from 0.40 to 22,666.67 over the past decade. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.78, based on 764 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Mitra Adiperkasa Tbk and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Mitra Adiperkasa Tbk's current Intrinsic Value: Projected FCF is Rp2,855.31, which is 288315% above median its own 10-year median of 0.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mitra Adiperkasa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk (ISX:MAPI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,754.73, compared to a current price of Rp1,470.00 — trading 16.2% below its estimated fair value. The current Intrinsic Value: Projected FCF is Rp2,855.31, which is 288315% above median its 10-year median of 0.99. PT Mitra Adiperkasa Tbk's overall GF Score™ is 85/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT Mitra Adiperkasa Tbk (ISX:MAPI), the current Intrinsic Value: Projected FCF is Rp2,855.31 as of Jul. 16, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is PT Mitra Adiperkasa Tbk (ISX:MAPI) Overvalued in 2026?
Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk stock appears to be undervalued.
The current stock price of Rp1,470.00 is trading 16.2% below its estimated GF Value™ of Rp1,754.73.
GuruFocus considers PT Mitra Adiperkasa Tbk to be Modestly Undervalued.
Key valuation signals for ISX:MAPI:
Intrinsic Value: Projected FCF: Rp2,855.31 (288315% above median its 10-year median of 0.99)
GF Value™: Rp1,754.73 vs. price of Rp1,470.00 (16.2% below fair value)
No single metric tells the full story. See the ISX:MAPI stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
PT Mitra Adiperkasa Tbk is a departmental store operator in Indonesia. Its portfolio of services comprises sports equipment, fashion, food and beverages, and lifestyle stores managed by over 100 brands like Zara, Lacoste, Adidas, Nike, Starbucks, Domino's Pizza, Galeries, Lafayette, and more. It operates in the following segments: Retail sales; Department stores; Cafe & restaurant; and Others. The majority of its revenue is derived from the Retail sales segment. Its geographical segments include Indonesia, Vietnam, the Philippines, Thailand, and Others.
85GF Score
Get the complete analysis for ISX:MAPI
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
ISX:MAPI has been successfully added to your 
