The Discounted Cash Flow (DCF) valuation of ICTSI Jasa Prima Tbk PT (KARW.JK) is 390.52 IDR. With the latest stock price at 945.00 IDR, the upside of ICTSI Jasa Prima Tbk PT based on DCF is -58.7%.
Based on the latest price of 945.00 IDR and our DCF valuation, ICTSI Jasa Prima Tbk PT (KARW.JK) is a sell. selling KARW.JK stocks now will result in a potential gain of 58.7%.
| Range | Selected | |
| WACC / Discount Rate | 10.6% - 12.6% | 11.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 329.84 - 493.51 | 390.52 |
| Upside | -65.1% - -47.8% | -58.7% |