The Discounted Cash Flow (DCF) valuation of Mayora Indah Tbk PT (MYOR.JK) is 1,597.45 IDR. With the latest stock price at 1,865.00 IDR, the upside of Mayora Indah Tbk PT based on DCF is -14.3%.
Based on the latest price of 1,865.00 IDR and our DCF valuation, Mayora Indah Tbk PT (MYOR.JK) is a sell. selling MYOR.JK stocks now will result in a potential gain of 14.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 10.6% | 9.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,263.37 - 2,172.77 | 1,597.45 |
| Upside | -32.3% - 16.5% | -14.3% |