The Discounted Cash Flow (DCF) valuation of Transcoal Pacific Tbk PT (TCPI.JK) is 1,101.64 IDR. With the latest stock price at 5,925.00 IDR, the upside of Transcoal Pacific Tbk PT based on DCF is -81.4%.
Based on the latest price of 5,925.00 IDR and our DCF valuation, Transcoal Pacific Tbk PT (TCPI.JK) is a sell. selling TCPI.JK stocks now will result in a potential gain of 81.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.7% - 12.0% | 10.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 811.85 - 1,660.58 | 1,101.64 |
| Upside | -86.3% - -72.0% | -81.4% |