The Discounted Cash Flow (DCF) valuation of AirAsia Indonesia Tbk PT (CMPP.JK) is (707.63) IDR. With the latest stock price at 80.00 IDR, the upside of AirAsia Indonesia Tbk PT based on DCF is -984.5%.
Based on the latest price of 80.00 IDR and our DCF valuation, AirAsia Indonesia Tbk PT (CMPP.JK) is a sell. selling CMPP.JK stocks now will result in a potential gain of 984.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 18.4% | 12.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (758.29) - (384.46) | (707.63) |
| Upside | -1047.9% - -580.6% | -984.5% |