The Discounted Cash Flow (DCF) valuation of Astra Otoparts Tbk PT (AUTO.JK) is 2,288.63 IDR. With the latest stock price at 2,130.00 IDR, the upside of Astra Otoparts Tbk PT based on DCF is 7.4%.
Based on the latest price of 2,130.00 IDR and our DCF valuation, Astra Otoparts Tbk PT (AUTO.JK) is a buy. buying AUTO.JK stocks now will result in a potential gain of 7.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 13.1% | 11.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,021.92 - 2,715.85 | 2,288.63 |
| Upside | -5.1% - 27.5% | 7.4% |