The Discounted Cash Flow (DCF) valuation of Surya Citra Media Tbk PT (SCMA.JK) is 158.18 IDR. With the latest stock price at 212.00 IDR, the upside of Surya Citra Media Tbk PT based on DCF is -25.4%.
Based on the latest price of 212.00 IDR and our DCF valuation, Surya Citra Media Tbk PT (SCMA.JK) is a sell. selling SCMA.JK stocks now will result in a potential gain of 25.4%.
| Range | Selected | |
| WACC / Discount Rate | 11.2% - 15.5% | 13.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 123.86 - 224.55 | 158.18 |
| Upside | -41.6% - 5.9% | -25.4% |