The Discounted Cash Flow (DCF) valuation of Surya Semesta Internusa Tbk PT (SSIA.JK) is 1,530.45 IDR. With the latest stock price at 1,365.00 IDR, the upside of Surya Semesta Internusa Tbk PT based on DCF is 12.1%.
Based on the latest price of 1,365.00 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 12.1%.
| Range | Selected | |
| WACC / Discount Rate | 11.8% - 14.7% | 13.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,253.85 - 1,992.92 | 1,530.45 |
| Upside | -8.1% - 46.0% | 12.1% |