The Discounted Cash Flow (DCF) valuation of Akasha Wira International Tbk PT (ADES.JK) is 10,780.84 IDR. With the latest stock price at 10,375.00 IDR, the upside of Akasha Wira International Tbk PT based on DCF is 3.9%.
Based on the latest price of 10,375.00 IDR and our DCF valuation, Akasha Wira International Tbk PT (ADES.JK) is a buy. buying ADES.JK stocks now will result in a potential gain of 3.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 12.7% | 11.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9,221.42 - 13,127.58 | 10,780.84 |
| Upside | -11.1% - 26.5% | 3.9% |