The Discounted Cash Flow (DCF) valuation of Surya Pertiwi Tbk PT (SPTO.JK) is 850.32 IDR. With the latest stock price at 655.00 IDR, the upside of Surya Pertiwi Tbk PT based on DCF is 29.8%.
Based on the latest price of 655.00 IDR and our DCF valuation, Surya Pertiwi Tbk PT (SPTO.JK) is a buy. buying SPTO.JK stocks now will result in a potential gain of 29.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 15.1% | 13.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 748.93 - 986.67 | 850.32 |
| Upside | 14.3% - 50.6% | 29.8% |