The Discounted Cash Flow (DCF) valuation of Bumi Serpong Damai Tbk PT (BSDE.JK) is 1,864.30 IDR. With the latest stock price at 895.00 IDR, the upside of Bumi Serpong Damai Tbk PT based on DCF is 108.3%.
Based on the latest price of 895.00 IDR and our DCF valuation, Bumi Serpong Damai Tbk PT (BSDE.JK) is a buy. buying BSDE.JK stocks now will result in a potential gain of 108.3%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 12.6% | 11.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,672.93 - 2,115.26 | 1,864.30 |
| Upside | 86.9% - 136.3% | 108.3% |