The Discounted Cash Flow (DCF) valuation of Citra Putra Realty Tbk PT (CLAY.JK) is 32.43 IDR. With the latest stock price at 2,870.00 IDR, the upside of Citra Putra Realty Tbk PT based on DCF is -98.9%.
Based on the latest price of 2,870.00 IDR and our DCF valuation, Citra Putra Realty Tbk PT (CLAY.JK) is a sell. selling CLAY.JK stocks now will result in a potential gain of 98.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.3% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.74 - 90.85 | 32.43 |
| Upside | -99.9% - -96.8% | -98.9% |