The Discounted Cash Flow (DCF) valuation of Intiland Development Tbk PT (DILD.JK) is 86.49 IDR. With the latest stock price at 143.00 IDR, the upside of Intiland Development Tbk PT based on DCF is -39.5%.
Based on the latest price of 143.00 IDR and our DCF valuation, Intiland Development Tbk PT (DILD.JK) is a sell. selling DILD.JK stocks now will result in a potential gain of 39.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.0% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (24.25) - 376.07 | 86.49 |
| Upside | -117.0% - 163.0% | -39.5% |