The Discounted Cash Flow (DCF) valuation of Surya Pertiwi Tbk PT (SPTO.JK) is 1,013.39 IDR. With the latest stock price at 700.00 IDR, the upside of Surya Pertiwi Tbk PT based on DCF is 44.8%.
Based on the latest price of 700.00 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 44.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 14.1% | 12.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 855.03 - 1,251.16 | 1,013.39 |
| Upside | 22.1% - 78.7% | 44.8% |