The Discounted Cash Flow (DCF) valuation of Akasha Wira International Tbk PT (ADES.JK) is 10,557.62 IDR. With the latest stock price at 12,800.00 IDR, the upside of Akasha Wira International Tbk PT based on DCF is -17.5%.
Based on the latest price of 12,800.00 IDR and our DCF valuation, Akasha Wira International Tbk PT (ADES.JK) is a sell. selling ADES.JK stocks now will result in a potential gain of 17.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 13.1% | 11.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8,914.85 - 13,111.40 | 10,557.62 |
| Upside | -30.4% - 2.4% | -17.5% |