The Discounted Cash Flow (DCF) valuation of Tempo Inti Media Tbk PT (TMPO.JK) is 89.16 IDR. With the latest stock price at 149.00 IDR, the upside of Tempo Inti Media Tbk PT based on DCF is -40.2%.
Based on the latest price of 149.00 IDR and our DCF valuation, Tempo Inti Media Tbk PT (TMPO.JK) is a sell. selling TMPO.JK stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.4% | 10.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 73.78 - 115.17 | 89.16 |
| Upside | -50.5% - -22.7% | -40.2% |