The Discounted Cash Flow (DCF) valuation of Gihon Telekomunikasi Indonesia Tbk PT (GHON.JK) is 1,953.87 IDR. With the latest stock price at 1,600.00 IDR, the upside of Gihon Telekomunikasi Indonesia Tbk PT based on DCF is 22.1%.
Based on the latest price of 1,600.00 IDR and our DCF valuation, Gihon Telekomunikasi Indonesia Tbk PT (GHON.JK) is a buy. buying GHON.JK stocks now will result in a potential gain of 22.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.4% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,514.87 - 2,665.03 | 1,953.87 |
| Upside | -5.3% - 66.6% | 22.1% |