The Discounted Cash Flow (DCF) valuation of Gunung Raja Paksi Tbk PT (GGRP.JK) is 398.83 IDR. With the latest stock price at 194.00 IDR, the upside of Gunung Raja Paksi Tbk PT based on DCF is 105.6%.
Based on the latest price of 194.00 IDR and our DCF valuation, Gunung Raja Paksi Tbk PT (GGRP.JK) is a buy. buying GGRP.JK stocks now will result in a potential gain of 105.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 11.2% | 9.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 329.76 - 523.47 | 398.83 |
| Upside | 70.0% - 169.8% | 105.6% |