The Discounted Cash Flow (DCF) valuation of Bayu Buana Tbk PT (BAYU.JK) is 3,210.95 IDR. With the latest stock price at 1,295.00 IDR, the upside of Bayu Buana Tbk PT based on DCF is 147.9%.
Based on the latest price of 1,295.00 IDR and our DCF valuation, Bayu Buana Tbk PT (BAYU.JK) is a buy. buying BAYU.JK stocks now will result in a potential gain of 147.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.5% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,655.52 - 4,157.14 | 3,210.95 |
| Upside | 105.1% - 221.0% | 147.9% |