The Discounted Cash Flow (DCF) valuation of Kalbe Farma Tbk PT (KLBF.JK) is 987.19 IDR. With the latest stock price at 1,515.00 IDR, the upside of Kalbe Farma Tbk PT based on DCF is -34.8%.
Based on the latest price of 1,515.00 IDR and our DCF valuation, Kalbe Farma Tbk PT (KLBF.JK) is a sell. selling KLBF.JK stocks now will result in a potential gain of 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 13.6% | 12.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 848.13 - 1,198.78 | 987.19 |
| Upside | -44.0% - -20.9% | -34.8% |