The Discounted Cash Flow (DCF) valuation of Radiant Utama Interinsco Tbk PT (RUIS.JK) is 534.57 IDR. With the latest stock price at 236.00 IDR, the upside of Radiant Utama Interinsco Tbk PT based on DCF is 126.5%.
Based on the latest price of 236.00 IDR and our DCF valuation, Radiant Utama Interinsco Tbk PT (RUIS.JK) is a buy. buying RUIS.JK stocks now will result in a potential gain of 126.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.1% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 379.57 - 763.15 | 534.57 |
| Upside | 60.8% - 223.4% | 126.5% |