The Discounted Cash Flow (DCF) valuation of Golden Energy Mines Tbk PT (GEMS.JK) is 12,817.11 IDR. With the latest stock price at 9,100.00 IDR, the upside of Golden Energy Mines Tbk PT based on DCF is 40.8%.
Based on the latest price of 9,100.00 IDR and our DCF valuation, Golden Energy Mines Tbk PT (GEMS.JK) is a buy. buying GEMS.JK stocks now will result in a potential gain of 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 15.5% | 13.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10,568.64 - 16,640.79 | 12,817.11 |
| Upside | 16.1% - 82.9% | 40.8% |