The Discounted Cash Flow (DCF) valuation of Citra Marga Nusaphala Persada Tbk PT (CMNP.JK) is 1,859.10 IDR. With the latest stock price at 1,515.00 IDR, the upside of Citra Marga Nusaphala Persada Tbk PT based on DCF is 22.7%.
Based on the latest price of 1,515.00 IDR and our DCF valuation, Citra Marga Nusaphala Persada Tbk PT (CMNP.JK) is a buy. buying CMNP.JK stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.6% | 9.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,052.26 - 4,315.88 | 1,859.10 |
| Upside | -30.5% - 184.9% | 22.7% |