The Discounted Cash Flow (DCF) valuation of Sariguna Primatirta Tbk PT (CLEO.JK) is 257.48 IDR. With the latest stock price at 398.00 IDR, the upside of Sariguna Primatirta Tbk PT based on DCF is -35.3%.
Based on the latest price of 398.00 IDR and our DCF valuation, Sariguna Primatirta Tbk PT (CLEO.JK) is a sell. selling CLEO.JK stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 13.6% | 12.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 211.54 - 330.46 | 257.48 |
| Upside | -46.8% - -17.0% | -35.3% |