The Discounted Cash Flow (DCF) valuation of Panin Sekuritas Tbk PT (PANS.JK) is 818.52 IDR. With the latest stock price at 1,590.00 IDR, the upside of Panin Sekuritas Tbk PT based on DCF is -48.5%.
Based on the latest price of 1,590.00 IDR and our DCF valuation, Panin Sekuritas Tbk PT (PANS.JK) is a sell. selling PANS.JK stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 12.2% | 11.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 711.53 - 991.93 | 818.52 |
| Upside | -55.2% - -37.6% | -48.5% |