The Discounted Cash Flow (DCF) valuation of Bakrie & Brothers Tbk PT (BNBR.JK) is 28.35 IDR. With the latest stock price at 26.00 IDR, the upside of Bakrie & Brothers Tbk PT based on DCF is 9.1%.
Based on the latest price of 26.00 IDR and our DCF valuation, Bakrie & Brothers Tbk PT (BNBR.JK) is a buy. buying BNBR.JK stocks now will result in a potential gain of 9.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 12.2% | 10.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 20.63 - 42.67 | 28.35 |
| Upside | -20.7% - 64.1% | 9.1% |