The Discounted Cash Flow (DCF) valuation of Dian Swastatika Sentosa Tbk PT (DSSA.JK) is 21,206.62 IDR. With the latest stock price at 49,325.00 IDR, the upside of Dian Swastatika Sentosa Tbk PT based on DCF is -57.0%.
Based on the latest price of 49,325.00 IDR and our DCF valuation, Dian Swastatika Sentosa Tbk PT (DSSA.JK) is a sell. selling DSSA.JK stocks now will result in a potential gain of 57.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.0% | 11.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 16,979.95 - 28,735.26 | 21,206.62 |
| Upside | -65.6% - -41.7% | -57.0% |