The Discounted Cash Flow (DCF) valuation of Elnusa Tbk PT (ELSA.JK) is 795.19 IDR. With the latest stock price at 486.00 IDR, the upside of Elnusa Tbk PT based on DCF is 63.6%.
Based on the latest price of 486.00 IDR and our DCF valuation, Elnusa Tbk PT (ELSA.JK) is a buy. buying ELSA.JK stocks now will result in a potential gain of 63.6%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 13.2% | 12.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 727.68 - 886.81 | 795.19 |
| Upside | 49.7% - 82.5% | 63.6% |