The Discounted Cash Flow (DCF) valuation of Summarecon Agung Tbk PT (SMRA.JK) is 414.75 IDR. With the latest stock price at 330.00 IDR, the upside of Summarecon Agung Tbk PT based on DCF is 25.7%.
Based on the latest price of 330.00 IDR and our DCF valuation, Summarecon Agung Tbk PT (SMRA.JK) is a buy. buying SMRA.JK stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.8% | 8.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 220.42 - 756.94 | 414.75 |
| Upside | -33.2% - 129.4% | 25.7% |