The Discounted Cash Flow (DCF) valuation of Hanjaya Mandala Sampoerna Tbk PT (HMSP.JK) is 496.69 IDR. With the latest stock price at 605.00 IDR, the upside of Hanjaya Mandala Sampoerna Tbk PT based on DCF is -17.9%.
Based on the latest price of 605.00 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 17.9%.
| Range | Selected | |
| WACC / Discount Rate | 11.9% - 15.3% | 13.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 415.48 - 631.65 | 496.69 |
| Upside | -31.3% - 4.4% | -17.9% |