The Discounted Cash Flow (DCF) valuation of Bumi Serpong Damai Tbk PT (BSDE.JK) is 1,803.08 IDR. With the latest stock price at 790.00 IDR, the upside of Bumi Serpong Damai Tbk PT based on DCF is 128.2%.
Based on the latest price of 790.00 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 128.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 12.4% | 11.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,610.14 - 2,052.79 | 1,803.08 |
| Upside | 103.8% - 159.8% | 128.2% |