The Discounted Cash Flow (DCF) valuation of Cahaya Bintang Medan Tbk PT (CBMF.JK) is 6.67 IDR. With the latest stock price at 50.00 IDR, the upside of Cahaya Bintang Medan Tbk PT based on DCF is -86.7%.
Based on the latest price of 50.00 IDR and our DCF valuation, Cahaya Bintang Medan Tbk PT (CBMF.JK) is a sell. selling CBMF.JK stocks now will result in a potential gain of 86.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 9.7% | 8.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.53 - 23.18 | 6.67 |
| Upside | -98.9% - -53.6% | -86.7% |