The Discounted Cash Flow (DCF) valuation of Indo Tambangraya Megah Tbk PT (ITMG.JK) is 39,483.06 IDR. With the latest stock price at 26,650.00 IDR, the upside of Indo Tambangraya Megah Tbk PT based on DCF is 48.2%.
Based on the latest price of 26,650.00 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 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 13.7% | 12.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34,744.13 - 47,261.57 | 39,483.06 |
| Upside | 30.4% - 77.3% | 48.2% |