The Discounted Cash Flow (DCF) valuation of Sarana Meditama Metropolitan Tbk PT (SAME.JK) is 113.37 IDR. With the latest stock price at 250.00 IDR, the upside of Sarana Meditama Metropolitan Tbk PT based on DCF is -54.7%.
Based on the latest price of 250.00 IDR and our DCF valuation, Sarana Meditama Metropolitan Tbk PT (SAME.JK) is a sell. selling SAME.JK stocks now will result in a potential gain of 54.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 11.6% | 10.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 74.77 - 192.01 | 113.37 |
| Upside | -70.1% - -23.2% | -54.7% |