The Discounted Cash Flow (DCF) valuation of Sentul City Tbk PT (BKSL.JK) is 14.54 IDR. With the latest stock price at 126.00 IDR, the upside of Sentul City Tbk PT based on DCF is -88.5%.
Based on the latest price of 126.00 IDR and our DCF valuation, Sentul City Tbk PT (BKSL.JK) is a sell. selling BKSL.JK stocks now will result in a potential gain of 88.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.2% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.56 - 25.35 | 14.54 |
| Upside | -92.4% - -79.9% | -88.5% |