The Discounted Cash Flow (DCF) valuation of Siloam International Hospitals Tbk PT (SILO.JK) is 1,227.59 IDR. With the latest stock price at 2,380.00 IDR, the upside of Siloam International Hospitals Tbk PT based on DCF is -48.4%.
Based on the latest price of 2,380.00 IDR and our DCF valuation, Siloam International Hospitals Tbk PT (SILO.JK) is a sell. selling SILO.JK stocks now will result in a potential gain of 48.4%.
| Range | Selected | |
| WACC / Discount Rate | 11.4% - 13.8% | 12.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,014.48 - 1,567.61 | 1,227.59 |
| Upside | -57.4% - -34.1% | -48.4% |