The Discounted Cash Flow (DCF) valuation of PT Temas Tbk (TMAS.JK) is 143.93 IDR. With the latest stock price at 130.00 IDR, the upside of PT Temas Tbk based on DCF is 10.7%.
Based on the latest price of 130.00 IDR and our DCF valuation, PT Temas Tbk (TMAS.JK) is a buy. buying TMAS.JK stocks now will result in a potential gain of 10.7%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 12.5% | 11.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 117.73 - 186.31 | 143.93 |
| Upside | -9.4% - 43.3% | 10.7% |