Medco Energi Internasional

Rising Decarbonization And Debt Will Shrink Margins But Enable Resilience

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

24 Aug 25

Updated

24 Aug 25

AnalystLowTarget's Fair Value

Rp1,305.56

6.2% undervalued

24 Aug

Rp1,225.00

-5.8%

Author's Valuation

Rp1.3k

6.2% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

Rp1.3k

6.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

1.03%

Oil and Gas revenue growth rate

8.15%

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$214.45m

Earnings '28

14.13x

PE Ratio '28

US$3.03b

Market Cap '28

US$3.03b

Market Cap '28

23.57b

No. shares '28

US$0.13

Share Price '28

US$0.13 Share Price '28

Discounted to 2025 @ 17.18% p.a.

US$0.08

Fair Value '25

US$0.08 Fair Value '25

Converted to IDR @ 16.3400k USD/IDR Exchange Rate

Rp1.31k

Fair Value '25