The Discounted Cash Flow (DCF) valuation of Keramika Indonesia Assosiasi Tbk PT (KIAS.JK) is 4.12 IDR. With the latest stock price at 20.00 IDR, the upside of Keramika Indonesia Assosiasi Tbk PT based on DCF is -79.4%.
Based on the latest price of 20.00 IDR and our DCF valuation, Keramika Indonesia Assosiasi Tbk PT (KIAS.JK) is a sell. selling KIAS.JK stocks now will result in a potential gain of 79.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 14.1% | 12.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.22 - 5.69 | 4.12 |
| Upside | -83.9% - -71.5% | -79.4% |