The Discounted Cash Flow (DCF) valuation of Gunawan Dianjaya Steel Tbk PT (GDST.JK) is 57.89 IDR. With the latest stock price at 92.00 IDR, the upside of Gunawan Dianjaya Steel Tbk PT based on DCF is -37.1%.
Based on the latest price of 92.00 IDR and our DCF valuation, Gunawan Dianjaya Steel Tbk PT (GDST.JK) is a sell. selling GDST.JK stocks now will result in a potential gain of 37.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.5% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.99 - 146.30 | 57.89 |
| Upside | -82.6% - 59.0% | -37.1% |