The Discounted Cash Flow (DCF) valuation of Himalaya Energi Perkasa Tbk PT (HADE.JK) is (0.55) IDR. With the latest stock price at 11.00 IDR, the upside of Himalaya Energi Perkasa Tbk PT based on DCF is -105.0%.
Based on the latest price of 11.00 IDR and our DCF valuation, Himalaya Energi Perkasa Tbk PT (HADE.JK) is a sell. selling HADE.JK stocks now will result in a potential gain of 105.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 8.3% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.86) - (0.40) | (0.55) |
| Upside | -107.8% - -103.6% | -105.0% |