The Discounted Cash Flow (DCF) valuation of Sumi Indo Kabel Tbk PT (IKBI.JK) is 735.49 IDR. With the latest stock price at 400.00 IDR, the upside of Sumi Indo Kabel Tbk PT based on DCF is 83.9%.
Based on the latest price of 400.00 IDR and our DCF valuation, Sumi Indo Kabel Tbk PT (IKBI.JK) is a buy. buying IKBI.JK stocks now will result in a potential gain of 83.9%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 16.0% | 13.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 610.60 - 931.58 | 735.49 |
| Upside | 52.6% - 132.9% | 83.9% |