The Discounted Cash Flow (DCF) valuation of Emdeki Utama Tbk PT (MDKI.JK) is 144.34 IDR. With the latest stock price at 193.00 IDR, the upside of Emdeki Utama Tbk PT based on DCF is -25.2%.
Based on the latest price of 193.00 IDR and our DCF valuation, Emdeki Utama Tbk PT (MDKI.JK) is a sell. selling MDKI.JK stocks now will result in a potential gain of 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 13.9% | 12.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 134.57 - 159.66 | 144.34 |
| Upside | -30.3% - -17.3% | -25.2% |