The Discounted Cash Flow (DCF) valuation of Mandom Indonesia Tbk PT (TCID.JK) is 2,352.51 IDR. With the latest stock price at 2,550.00 IDR, the upside of Mandom Indonesia Tbk PT based on DCF is -7.7%.
Based on the latest price of 2,550.00 IDR and our DCF valuation, Mandom Indonesia Tbk PT (TCID.JK) is a sell. selling TCID.JK stocks now will result in a potential gain of 7.7%.
| Range | Selected | |
| WACC / Discount Rate | 10.2% - 12.4% | 11.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1,814.13 - 3,321.98 | 2,352.51 |
| Upside | -28.9% - 30.3% | -7.7% |