The Discounted Cash Flow (DCF) valuation of Gema Grahasarana Tbk PT (GEMA.JK) is 212.04 IDR. With the latest stock price at 92.00 IDR, the upside of Gema Grahasarana Tbk PT based on DCF is 130.5%.
Based on the latest price of 92.00 IDR and our DCF valuation, Gema Grahasarana Tbk PT (GEMA.JK) is a buy. buying GEMA.JK stocks now will result in a potential gain of 130.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 11.5% | 9.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 122.96 - 375.35 | 212.04 |
| Upside | 33.6% - 308.0% | 130.5% |