The Discounted Cash Flow (DCF) valuation of Fajar Surya Wisesa Tbk PT (FASW.JK) is 1,760.51 IDR. With the latest stock price at 5,450.00 IDR, the upside of Fajar Surya Wisesa Tbk PT based on DCF is -67.7%.
Based on the latest price of 5,450.00 IDR and our DCF valuation, Fajar Surya Wisesa Tbk PT (FASW.JK) is a sell. selling FASW.JK stocks now will result in a potential gain of 67.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 8.6% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 418.57 - 4,798.59 | 1,760.51 |
| Upside | -92.3% - -12.0% | -67.7% |