The Discounted Cash Flow (DCF) valuation of Sumi Indo Kabel Tbk PT (IKBI.JK) is 752.28 IDR. With the latest stock price at 368.00 IDR, the upside of Sumi Indo Kabel Tbk PT based on DCF is 104.4%.
Based on the latest price of 368.00 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 104.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 15.9% | 13.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 614.00 - 979.37 | 752.28 |
| Upside | 66.8% - 166.1% | 104.4% |