The Discounted Cash Flow (DCF) valuation of Bumi Resources Tbk PT (BUMI.JK) is 78.80 IDR. With the latest stock price at 110.00 IDR, the upside of Bumi Resources Tbk PT based on DCF is -28.4%.
Based on the latest price of 110.00 IDR and our DCF valuation, Bumi Resources Tbk PT (BUMI.JK) is a sell. selling BUMI.JK stocks now will result in a potential gain of 28.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.9% | 10.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 53.97 - 130.65 | 78.80 |
| Upside | -50.9% - 18.8% | -28.4% |