The Discounted Cash Flow (DCF) valuation of Ciputra Development Tbk PT (CTRA.JK) is 2,370.57 IDR. With the latest stock price at 935.00 IDR, the upside of Ciputra Development Tbk PT based on DCF is 153.5%.
Based on the latest price of 935.00 IDR and our DCF valuation, Ciputra Development Tbk PT (CTRA.JK) is a buy. buying CTRA.JK stocks now will result in a potential gain of 153.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.9% - 13.8% | 12.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,003.15 - 2,888.33 | 2,370.57 |
| Upside | 114.2% - 208.9% | 153.5% |