The Discounted Cash Flow (DCF) valuation of Ever Shine Tex Tbk PT (ESTI.JK) is 42.54 IDR. With the latest stock price at 38.00 IDR, the upside of Ever Shine Tex Tbk PT based on DCF is 12.0%.
Based on the latest price of 38.00 IDR and our DCF valuation, Ever Shine Tex Tbk PT (ESTI.JK) is a buy. buying ESTI.JK stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 6.7% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.33 - 102.13 | 42.54 |
| Upside | -75.4% - 168.8% | 12.0% |