The Discounted Cash Flow (DCF) valuation of AirAsia Indonesia Tbk PT (CMPP.JK) is 106.51 IDR. With the latest stock price at 84.00 IDR, the upside of AirAsia Indonesia Tbk PT based on DCF is 26.8%.
Based on the latest price of 84.00 IDR and our DCF valuation, AirAsia Indonesia Tbk PT (CMPP.JK) is a buy. buying CMPP.JK stocks now will result in a potential gain of 26.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 18.8% | 12.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (246.90) - 2,774.50 | 106.51 |
| Upside | -393.9% - 3203.0% | 26.8% |