The Discounted Cash Flow (DCF) valuation of Island Concepts Indonesia Tbk PT (ICON.JK) is 20.31 IDR. With the latest stock price at 39.00 IDR, the upside of Island Concepts Indonesia Tbk PT based on DCF is -47.9%.
Based on the latest price of 39.00 IDR and our DCF valuation, Island Concepts Indonesia Tbk PT (ICON.JK) is a sell. selling ICON.JK stocks now will result in a potential gain of 47.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 12.2% | 10.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 16.01 - 29.34 | 20.31 |
| Upside | -58.9% - -24.8% | -47.9% |