The Discounted Cash Flow (DCF) valuation of Indonesian Tobacco Tbk PT (ITIC.JK) is 150.28 IDR. With the latest stock price at 218.00 IDR, the upside of Indonesian Tobacco Tbk PT based on DCF is -31.1%.
Based on the latest price of 218.00 IDR and our DCF valuation, Indonesian Tobacco Tbk PT (ITIC.JK) is a sell. selling ITIC.JK stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 11.7% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 106.53 - 221.09 | 150.28 |
| Upside | -51.1% - 1.4% | -31.1% |