The Discounted Cash Flow (DCF) valuation of Semen Indonesia (Persero) Tbk PT (SMGR.JK) is 1,626.13 IDR. With the latest stock price at 2,860.00 IDR, the upside of Semen Indonesia (Persero) Tbk PT based on DCF is -43.1%.
Based on the latest price of 2,860.00 IDR and our DCF valuation, Semen Indonesia (Persero) Tbk PT (SMGR.JK) is a sell. selling SMGR.JK stocks now will result in a potential gain of 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 13.1% | 11.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,100.46 - 2,584.66 | 1,626.13 |
| Upside | -61.5% - -9.6% | -43.1% |