The Discounted Cash Flow (DCF) valuation of Inter Delta Tbk PT (INTD.JK) is 50.29 IDR. With the latest stock price at 181.00 IDR, the upside of Inter Delta Tbk PT based on DCF is -72.2%.
Based on the latest price of 181.00 IDR and our DCF valuation, Inter Delta Tbk PT (INTD.JK) is a sell. selling INTD.JK stocks now will result in a potential gain of 72.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 7.6% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 45.07 - 64.64 | 50.29 |
| Upside | -75.1% - -64.3% | -72.2% |