The Discounted Cash Flow (DCF) valuation of Indofood CBP Sukses Makmur Tbk PT (ICBP.JK) is 14,635.95 IDR. With the latest stock price at 10,800.00 IDR, the upside of Indofood CBP Sukses Makmur Tbk PT based on DCF is 35.5%.
Based on the latest price of 10,800.00 IDR and our DCF valuation, Indofood CBP Sukses Makmur Tbk PT (ICBP.JK) is a buy. buying ICBP.JK stocks now will result in a potential gain of 35.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.3% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11,644.47 - 19,697.33 | 14,635.95 |
| Upside | 7.8% - 82.4% | 35.5% |