The Discounted Cash Flow (DCF) valuation of Tower Bersama Infrastructure Tbk PT (TBIG.JK) is 1,216.68 IDR. With the latest stock price at 2,030.00 IDR, the upside of Tower Bersama Infrastructure Tbk PT based on DCF is -40.1%.
Based on the latest price of 2,030.00 IDR and our DCF valuation, Tower Bersama Infrastructure Tbk PT (TBIG.JK) is a sell. selling TBIG.JK stocks now will result in a potential gain of 40.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 8.8% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 680.20 - 2,239.76 | 1,216.68 |
| Upside | -66.5% - 10.3% | -40.1% |