Medco Energi Internasional

Expanding Gas Portfolio And Renewables Will Shape A Resilient Future

AnalystConsensusTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

24 Aug 25

Updated

24 Aug 25

AnalystConsensusTarget's Fair Value

Rp1,717.86

28.7% undervalued

24 Aug

Rp1,225.00

-5.8%

Author's Valuation

Rp1.7k

28.7% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

Rp1.7k

28.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.03%

Oil and Gas revenue growth rate

8.71%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

17.20%

Calculation

US$383.71m

Earnings '28

10.39x

PE Ratio '28

US$3.99b

Market Cap '28

US$3.99b

Market Cap '28

23.57b

No. shares '28

US$0.17

Share Price '28

US$0.17 Share Price '28

Discounted to 2025 @ 17.18% p.a.

US$0.11

Fair Value '25

US$0.11 Fair Value '25

Converted to IDR @ 16.3400k USD/IDR Exchange Rate

Rp1.80k

Fair Value '25