The Discounted Cash Flow (DCF) valuation of Indika Energy Tbk PT (INDY.JK) is 2,030.02 IDR. With the latest stock price at 1,330.00 IDR, the upside of Indika Energy Tbk PT based on DCF is 52.6%.
Based on the latest price of 1,330.00 IDR and our DCF valuation, Indika Energy Tbk PT (INDY.JK) is a buy. buying INDY.JK stocks now will result in a potential gain of 52.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 12.2% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,449.06 - 2,914.93 | 2,030.02 |
| Upside | 9.0% - 119.2% | 52.6% |