The Discounted Cash Flow (DCF) valuation of Goodyear Indonesia Tbk PT (GDYR.JK) is 1,769.28 IDR. With the latest stock price at 1,270.00 IDR, the upside of Goodyear Indonesia Tbk PT based on DCF is 39.3%.
Based on the latest price of 1,270.00 IDR and our DCF valuation, Goodyear Indonesia Tbk PT (GDYR.JK) is a buy. buying GDYR.JK stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 12.4% - 15.7% | 14.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,560.21 - 2,057.18 | 1,769.28 |
| Upside | 22.9% - 62.0% | 39.3% |