The Discounted Cash Flow (DCF) valuation of Phapros Tbk PT (PEHA.JK) is 402.76 IDR. With the latest stock price at 276.00 IDR, the upside of Phapros Tbk PT based on DCF is 45.9%.
Based on the latest price of 276.00 IDR and our DCF valuation, Phapros Tbk PT (PEHA.JK) is a buy. buying PEHA.JK stocks now will result in a potential gain of 45.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 7.7% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 177.07 - 800.74 | 402.76 |
| Upside | -35.8% - 190.1% | 45.9% |