The Discounted Cash Flow (DCF) valuation of Kokoh Inti Arebama Tbk PT (KOIN.JK) is 2,180.99 IDR. With the latest stock price at 65.00 IDR, the upside of Kokoh Inti Arebama Tbk PT based on DCF is 3255.4%.
Based on the latest price of 65.00 IDR and our DCF valuation, Kokoh Inti Arebama Tbk PT (KOIN.JK) is a buy. buying KOIN.JK stocks now will result in a potential gain of 3255.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.0% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,754.24 - 2,900.32 | 2,180.99 |
| Upside | 2598.8% - 4362.0% | 3255.4% |