The Discounted Cash Flow (DCF) valuation of Dharma Satya Nusantara Tbk PT (DSNG.JK) is 1,222.09 IDR. With the latest stock price at 785.00 IDR, the upside of Dharma Satya Nusantara Tbk PT based on DCF is 55.7%.
Based on the latest price of 785.00 IDR and our DCF valuation, Dharma Satya Nusantara Tbk PT (DSNG.JK) is a buy. buying DSNG.JK stocks now will result in a potential gain of 55.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 13.1% | 10.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 887.78 - 1,806.72 | 1,222.09 |
| Upside | 13.1% - 130.2% | 55.7% |