The Discounted Cash Flow (DCF) valuation of Gudang Garam Tbk PT (GGRM.JK) is 41,593.90 IDR. With the latest stock price at 10,075.00 IDR, the upside of Gudang Garam Tbk PT based on DCF is 312.8%.
Based on the latest price of 10,075.00 IDR and our DCF valuation, Gudang Garam Tbk PT (GGRM.JK) is a buy. buying GGRM.JK stocks now will result in a potential gain of 312.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.9% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 31,959.08 - 60,028.40 | 41,593.90 |
| Upside | 217.2% - 495.8% | 312.8% |