The Discounted Cash Flow (DCF) valuation of Bayan Resources Tbk PT (BYAN.JK) is 9,025.93 IDR. With the latest stock price at 20,200.00 IDR, the upside of Bayan Resources Tbk PT based on DCF is -55.3%.
Based on the latest price of 20,200.00 IDR and our DCF valuation, Bayan Resources Tbk PT (BYAN.JK) is a sell. selling BYAN.JK stocks now will result in a potential gain of 55.3%.
| Range | Selected | |
| WACC / Discount Rate | 10.2% - 12.3% | 11.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 7,345.43 - 12,004.63 | 9,025.93 |
| Upside | -63.6% - -40.6% | -55.3% |