The Discounted Cash Flow (DCF) valuation of Suryamas Dutamakmur Tbk PT (SMDM.JK) is 213.69 IDR. With the latest stock price at 590.00 IDR, the upside of Suryamas Dutamakmur Tbk PT based on DCF is -63.8%.
Based on the latest price of 590.00 IDR and our DCF valuation, Suryamas Dutamakmur Tbk PT (SMDM.JK) is a sell. selling SMDM.JK stocks now will result in a potential gain of 63.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 12.4% | 11.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 181.19 - 270.95 | 213.69 |
| Upside | -69.3% - -54.1% | -63.8% |