The Discounted Cash Flow (DCF) valuation of Dana Brata Luhur PT (TEBE.JK) is 1,346.05 IDR. With the latest stock price at 635.00 IDR, the upside of Dana Brata Luhur PT based on DCF is 112.0%.
Based on the latest price of 635.00 IDR and our DCF valuation, Dana Brata Luhur PT (TEBE.JK) is a buy. buying TEBE.JK stocks now will result in a potential gain of 112.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 10.5% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,202.39 - 1,544.69 | 1,346.05 |
| Upside | 89.4% - 143.3% | 112.0% |