The Discounted Cash Flow (DCF) valuation of Dharma Satya Nusantara Tbk PT (DSNG.JK) is 1,593.54 IDR. With the latest stock price at 1,385.00 IDR, the upside of Dharma Satya Nusantara Tbk PT based on DCF is 15.1%.
Based on the latest price of 1,385.00 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 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.7% | 10.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,129.25 - 2,530.52 | 1,593.54 |
| Upside | -18.5% - 82.7% | 15.1% |