The Discounted Cash Flow (DCF) valuation of Gowa Makassar Tourism Development Tbk PT (GMTD.JK) is 987.68 IDR. With the latest stock price at 1,485.00 IDR, the upside of Gowa Makassar Tourism Development Tbk PT based on DCF is -33.5%.
Based on the latest price of 1,485.00 IDR and our DCF valuation, Gowa Makassar Tourism Development Tbk PT (GMTD.JK) is a sell. selling GMTD.JK stocks now will result in a potential gain of 33.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 11.8% | 11.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 885.54 - 1,142.95 | 987.68 |
| Upside | -40.4% - -23.0% | -33.5% |