The Discounted Cash Flow (DCF) valuation of Budi Starch & Sweetener Tbk PT (BUDI.JK) is 1,429.67 IDR. With the latest stock price at 212.00 IDR, the upside of Budi Starch & Sweetener Tbk PT based on DCF is 574.4%.
Based on the latest price of 212.00 IDR and our DCF valuation, Budi Starch & Sweetener Tbk PT (BUDI.JK) is a buy. buying BUDI.JK stocks now will result in a potential gain of 574.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 767.03 - 4,275.09 | 1,429.67 |
| Upside | 261.8% - 1916.6% | 574.4% |