The Discounted Cash Flow (DCF) valuation of Indo Tambangraya Megah Tbk PT (ITMG.JK) is 44,093.21 IDR. With the latest stock price at 22,100.00 IDR, the upside of Indo Tambangraya Megah Tbk PT based on DCF is 99.5%.
Based on the latest price of 22,100.00 IDR and our DCF valuation, Indo Tambangraya Megah Tbk PT (ITMG.JK) is a buy. buying ITMG.JK stocks now will result in a potential gain of 99.5%.
| Range | Selected | |
| WACC / Discount Rate | 13.7% - 16.3% | 15.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 41,405.45 - 47,513.64 | 44,093.21 |
| Upside | 87.4% - 115.0% | 99.5% |