The Discounted Cash Flow (DCF) valuation of Garuda Maintenance Facility AeroAsia Tbk PT (GMFI.JK) is 42.11 IDR. With the latest stock price at 60.00 IDR, the upside of Garuda Maintenance Facility AeroAsia Tbk PT based on DCF is -29.8%.
Based on the latest price of 60.00 IDR and our DCF valuation, Garuda Maintenance Facility AeroAsia Tbk PT (GMFI.JK) is a sell. selling GMFI.JK stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 11.1% | 9.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.88 - 81.01 | 42.11 |
| Upside | -63.5% - 35.0% | -29.8% |