The Discounted Cash Flow (DCF) valuation of Semen Indonesia (Persero) Tbk PT (SMGR.JK) is 3,124.96 IDR. With the latest stock price at 2,460.00 IDR, the upside of Semen Indonesia (Persero) Tbk PT based on DCF is 27.0%.
Based on the latest price of 2,460.00 IDR and our DCF valuation, Semen Indonesia (Persero) Tbk PT (SMGR.JK) is a buy. buying SMGR.JK stocks now will result in a potential gain of 27.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.9% | 11.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,149.10 - 5,185.22 | 3,124.96 |
| Upside | -12.6% - 110.8% | 27.0% |