The Discounted Cash Flow (DCF) valuation of Hanjaya Mandala Sampoerna Tbk PT (HMSP.JK) is 504.03 IDR. With the latest stock price at 610.00 IDR, the upside of Hanjaya Mandala Sampoerna Tbk PT based on DCF is -17.4%.
Based on the latest price of 610.00 IDR and our DCF valuation, Hanjaya Mandala Sampoerna Tbk PT (HMSP.JK) is a sell. selling HMSP.JK stocks now will result in a potential gain of 17.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.3% - 15.3% | 13.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 432.74 - 616.80 | 504.03 |
| Upside | -29.1% - 1.1% | -17.4% |