The Discounted Cash Flow (DCF) valuation of Surya Semesta Internusa Tbk PT (SSIA.JK) is 1,472.90 IDR. With the latest stock price at 930.00 IDR, the upside of Surya Semesta Internusa Tbk PT based on DCF is 58.4%.
Based on the latest price of 930.00 IDR and our DCF valuation, Surya Semesta Internusa Tbk PT (SSIA.JK) is a buy. buying SSIA.JK stocks now will result in a potential gain of 58.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 14.6% | 13.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,346.08 - 1,637.27 | 1,472.90 |
| Upside | 44.7% - 76.1% | 58.4% |