The Discounted Cash Flow (DCF) valuation of Rukun Raharja Tbk PT (RAJA.JK) is 1,625.61 IDR. With the latest stock price at 2,680.00 IDR, the upside of Rukun Raharja Tbk PT based on DCF is -39.3%.
Based on the latest price of 2,680.00 IDR and our DCF valuation, Rukun Raharja Tbk PT (RAJA.JK) is a sell. selling RAJA.JK stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.1% | 10.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,220.51 - 2,426.12 | 1,625.61 |
| Upside | -54.5% - -9.5% | -39.3% |