The Discounted Cash Flow (DCF) valuation of Gunawan Dianjaya Steel Tbk PT (GDST.JK) is 284.03 IDR. With the latest stock price at 99.00 IDR, the upside of Gunawan Dianjaya Steel Tbk PT based on DCF is 186.9%.
Based on the latest price of 99.00 IDR and our DCF valuation, Gunawan Dianjaya Steel Tbk PT (GDST.JK) is a buy. buying GDST.JK stocks now will result in a potential gain of 186.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.7% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 167.62 - 576.65 | 284.03 |
| Upside | 69.3% - 482.5% | 186.9% |