EN DE

PT MNC Kapital Indonesia Tbk, through its subsidiaries, (BCAP) Fair Value & Analysis

Financial Services · ID · Market cap 2.1T IDR

PM PT MNC Kapital Indonesia Tbk, through its subsidiaries, BCAP · JK
Price50.00 IDR
Fair Value100.00 IDR
Upside+100.0%
Quality56/100
Watch PT MNC Kapital Indonesia Tbk, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 11.0% net margin
Low debt · generates free cash flow
Ranks above peers (9/13)
Narrow moat 42/100
Evidence: High Range 75.00 IDR – 125.01 IDR Share as image

Fair value as of: Jul 12, 2026

From 11 valuation models · updated 29 days ago

A solid business, screening 100% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (75.00 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (56/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

324.00 IDR 23.00 IDR Fair Value 100.00 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 23.00 IDR – 324.00 IDR · fair‑value band 75.00 IDR – 125.01 IDR · the 50.00 IDR price screens below the 100.00 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT MNC Kapital Indonesia Tbk, through its subsidiaries, (BCAP) currently trades at 50.00 IDR, while our model-based Fair Value estimate is 100.00 IDR, implying the stock looks roughly 100.0% undervalued today. The Quality Score stands at 56/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT MNC Kapital Indonesia Tbk, through its subsidiaries, generated revenue of 2.4T IDR at a net margin of 11.0%. Revenue grew 14.5% year over year. It earns a return on equity of 5.1%. Net debt stands at 1.6T IDR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 75.00 IDR (bear case) to 125.01 IDR (bull case); at 50.00 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -15% fair-value upside, at 100%, BCAP screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF 320.30 IDR 581.67 IDR 1,078 IDR 80
Residual Income 85.19 IDR 87.70 IDR 88.54 IDR 76
Rev-Margin DCF 210.34 IDR 330.20 IDR 493.84 IDR 74
All 11 models by family
DCF Models
Owner Earnings 144.12 IDR 252.48 IDR 463.84 IDR 31
5Y P/E Exit 161.49 IDR 226.44 IDR 299.17 IDR 38
10Y P/E Exit 210.59 IDR 292.21 IDR 405.31 IDR 35
Earnings-Based
Graham-Dodd 40.85 IDR 223.81 IDR 310.47 IDR 54
Lynch FV 62.24 IDR 88.92 IDR 115.59 IDR 50
Multiples
P/E Multiple 58.58 IDR 78.10 IDR 97.63 IDR 63
P/B Multiple 76.60 IDR 102.13 IDR 127.67 IDR 55
Asset-Based
NCAV (Graham) 53.80 IDR 72.09 IDR 107.60 IDR 50
Growth DCF
Growth DCF 320.30 IDR 581.67 IDR 1,078 IDR 80
Rev-Margin DCF 210.34 IDR 330.20 IDR 493.84 IDR 74
Economic Profit
Residual Income 85.19 IDR 87.70 IDR 88.54 IDR 76

Widest divergence: Growth DCF (330.20 IDR) versus Asset-Based (72.09 IDR). Highest evidence: Growth DCF (80).

Notify me when BCAP reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 2.4T IDR
Revenue growth (YoY) +14.5%
Net margin 11.0%
Return on equity 5.1%
Free cash flow 837B IDR FY2025
P/E ratio 7.8
More key figures
Operating margin 11.0%
EPS (TTM) 6.41 IDR
EPS growth (YoY) +42.5%
Net debt 1.6T IDR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 56/100

Of which business quality 55 · Market factors (momentum, volatility) 35

Profitability 21
Margins and returns on capital today
Quality Growth 35
Are margins and returns improving?
Cashflow 93
Earnings quality: real cash, not paper profit
Fin. Strength 30
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 71
Calm price path (market factor)
Momentum 28
Price trend over the last 3–12 months (market factor)
52W Momentum 5
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT MNC Kapital Indonesia Tbk, through its subsidiaries, engages in the provision of various financial products and services in Indonesia.

Full company description

PT MNC Kapital Indonesia Tbk, through its subsidiaries, engages in the provision of various financial products and services in Indonesia. The company offers SME, consumer, and wholesale banking services; credit and debit cards; asset management; investment banking and research services; consumer financing, including automotive vehicles and property refinancing services; and leasing and factoring. It also provides general insurance products comprising property, automotive, travel insurance, and third-party liability insurance; life insurance products, such as credit life, personal accident, and education insurance; insurance brokerage services, such as consultation and advisory services; vehicle, personal accident, homeowners, travel, gadget, and other individual solutions, satellite, engineering, property, marine cargo, liability, aviation, heavy equipment, and other individual insurance solutions. In addition, the company offers MotionPay, an e-money, e-wallet, and digital remittance platform; Flash Mobile, which provides bank transfers, virtual accounts, debit and credit cards, retail outlets, installment plans, and e-wallets; MotionBank for biometric onboarding and QRIS payments; and manages equity, fixed income, and money market instruments for individuals and institutional investors. Further, it provides digital and conventional banking products and services, including savings accounts, loan facilities, treasury, trade finance, and client fund account; asset-based financing, factoring and supply chain financing; Sharia financing; securities brokerage and underwriting; information technology; property leasing; ventura capital; digital asset brokerage; and fund investment. The company was formerly known as PT Bhakti Capital Indonesia Tbk and changed its name to PT MNC Kapital Indonesia Tbk in November 2012. The company was founded in 1989 and is headquartered in Jakarta, Indonesia. PT MNC Kapital Indonesia Tbk is a subsidiary of PT MNC Asia Holding Tbk.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT MNC Kapital Indonesia Tbk, through its subsidiaries, reported revenue of 3.7T IDR in FY2025 versus 2.5T IDR in FY2021, a compound +10.3%/yr. Reported net income was 256B IDR in FY2025, compounding +15.8%/yr from FY2021.

Growth Quality 86/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.7T IDR
Latest YoY
+12.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.5%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.1%
Avg. growth/yr (23Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.1%
Revenue +10.3%/yr
FY21 2.5T IDR
FY22 2.7T IDR
FY23 2.9T IDR
FY24 3.3T IDR
FY25 3.7T IDR
Net income +15.8%/yr
FY21 142B IDR
FY22 136B IDR
FY23 55.9B IDR
FY24 92.4B IDR
FY25 256B IDR

Watch BCAP: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "PT MNC Kapital Indonesia Tbk, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/BCAP

Peer Group

Financial Conglomerates · 55 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 57 · Above median
Fair Value upside +100% · Top 25%
Return on equity (TTM) 5% · Below median
Return on assets 1% · Below median
Net margin (TTM) 11% · Below median
Operating margin (TTM) 11% · Below median
Revenue growth 15% · Above median
Debt / equity 0.21× · Lower than median

Valuation Multiples vs Financial Conglomerates median · lower = cheaper

P/E (TTM) 7.8× · Cheaper than 75% of peers
P/B 0.46× · Cheaper than 75% of peers
P/S (TTM) 0.87× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 0.6× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 13
FUTURE 73 · sector 39
PAST 21 · sector 33
HEALTH 89 · sector 84
DIVIDEND 0 · sector 41

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Financial Conglomerates stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
ORIX Corporation IX $40.31 $35.05 -13%
Bajaj Finserv Ltd BAJAJFINSV ₹2,065 ₹682.29 -67%
Yuanta Financial Holding 2885 66.70 TWD 35.75 TWD -46%
China Galaxy Securities Co 601881 ¥12.94 ¥18.92 +46%
Guosen Securities Co 002736 ¥10.34 ¥17.96 +74%
CNPC Capital Company 000617 ¥6.80 ¥5.78 -15%
Aditya Birla Capital Limited ABCAPITAL ₹399.25 ₹176.15 -56%
Freedom Holding FRHC $152.69 $32.75 -79%
Voya Financial, Inc VOYA $98.49 $76.48 -22%
Guangzhou Yuexiu Capital Holdings 000987 ¥7.77 ¥9.27 +19%

Compare PT MNC Kapital Indonesia Tbk, through its subsidiaries, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT MNC Kapital Indonesia Tbk, through its subsidiaries, (BCAP) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 100.00 IDR versus a price of 50.00 IDR, about +100% (undervalued).
What is the fair value of BCAP?
Our model-based fair value for PT MNC Kapital Indonesia Tbk, through its subsidiaries, is 100.00 IDR (as of Jul 12, 2026), built from audited fundamentals. The current price is 50.00 IDR.
What is the quality score of BCAP?
PT MNC Kapital Indonesia Tbk, through its subsidiaries, has a Quality Score of 56/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of PT MNC Kapital Indonesia Tbk, through its subsidiaries, (BCAP)?
PT MNC Kapital Indonesia Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 2.4T IDR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of BCAP?
The net profit margin of PT MNC Kapital Indonesia Tbk, through its subsidiaries, is about 11.0%, meaning it keeps roughly 11.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT MNC Kapital Indonesia Tbk, through its subsidiaries, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.