The Discounted Cash Flow (DCF) valuation of Buyung Poetra Sembada Tbk PT (HOKI.JK) is 100.57 IDR. With the latest stock price at 95.00 IDR, the upside of Buyung Poetra Sembada Tbk PT based on DCF is 5.9%.
Based on the latest price of 95.00 IDR and our DCF valuation, Buyung Poetra Sembada Tbk PT (HOKI.JK) is a buy. buying HOKI.JK stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 13.7% | 11.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 65.90 - 181.77 | 100.57 |
| Upside | -30.6% - 91.3% | 5.9% |