The Discounted Cash Flow (DCF) valuation of Bumi Resources Minerals Tbk PT (BRMS.JK) is (1,101.31) IDR. With the latest stock price at 416.00 IDR, the upside of Bumi Resources Minerals Tbk PT based on DCF is -364.7%.
Based on the latest price of 416.00 IDR and our DCF valuation, Bumi Resources Minerals Tbk PT (BRMS.JK) is a sell. selling BRMS.JK stocks now will result in a potential gain of 364.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 11.8% - 16.0% | 13.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,564.16) - (860.73) | (1,101.31) |
| Upside | -476.0% - -306.9% | -364.7% |