The Discounted Cash Flow (DCF) valuation of Sillo Maritime Perdana Tbk PT (SHIP.JK) is 1,696.54 IDR. With the latest stock price at 3,160.00 IDR, the upside of Sillo Maritime Perdana Tbk PT based on DCF is -46.3%.
Based on the latest price of 3,160.00 IDR and our DCF valuation, Sillo Maritime Perdana Tbk PT (SHIP.JK) is a sell. selling SHIP.JK stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.5% | 9.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,036.28 - 2,965.25 | 1,696.54 |
| Upside | -67.2% - -6.2% | -46.3% |