The Discounted Cash Flow (DCF) valuation of Darma Henwa Tbk PT (DEWA.JK) is (424,376.28) IDR. With the latest stock price at 486.00 IDR, the upside of Darma Henwa Tbk PT based on DCF is -87420.2%.
Based on the latest price of 486.00 IDR and our DCF valuation, Darma Henwa Tbk PT (DEWA.JK) is a sell. selling DEWA.JK stocks now will result in a potential gain of 87420.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 11.5% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | (684,254.45) - 20,935.94 | (424,376.28) |
| Upside | -140893.1% - 4207.8% | -87420.2% |