The Discounted Cash Flow (DCF) valuation of Smartfren Telecom Tbk PT (FREN.JK) is (30.66) IDR. With the latest stock price at 23.00 IDR, the upside of Smartfren Telecom Tbk PT based on DCF is -233.3%.
Based on the latest price of 23.00 IDR and our DCF valuation, Smartfren Telecom Tbk PT (FREN.JK) is a sell. selling FREN.JK stocks now will result in a potential gain of 233.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 19.4% | 12.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (34.22) - 25.69 | (30.66) |
| Upside | -248.8% - 11.7% | -233.3% |