The Discounted Cash Flow (DCF) valuation of Surya Citra Media Tbk PT (SCMA.JK) is 103.72 IDR. With the latest stock price at 162.00 IDR, the upside of Surya Citra Media Tbk PT based on DCF is -36.0%.
Based on the latest price of 162.00 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 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 15.4% | 13.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 83.15 - 142.02 | 103.72 |
| Upside | -48.7% - -12.3% | -36.0% |