The Discounted Cash Flow (DCF) valuation of Indoritel Makmur Internasional Tbk PT (DNET.JK) is (554.19) IDR. With the latest stock price at 9,325.00 IDR, the upside of Indoritel Makmur Internasional Tbk PT based on DCF is -105.9%.
Based on the latest price of 9,325.00 IDR and our DCF valuation, Indoritel Makmur Internasional Tbk PT (DNET.JK) is a sell. selling DNET.JK stocks now will result in a potential gain of 105.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.1% | 11.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (621.58) - (517.81) | (554.19) |
| Upside | -106.7% - -105.6% | -105.9% |