The Discounted Cash Flow (DCF) valuation of Total Bangun Persada Tbk PT (TOTL.JK) is 1,038.60 IDR. With the latest stock price at 695.00 IDR, the upside of Total Bangun Persada Tbk PT based on DCF is 49.4%.
Based on the latest price of 695.00 IDR and our DCF valuation, Total Bangun Persada Tbk PT (TOTL.JK) is a buy. buying TOTL.JK stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.4% | 10.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 821.77 - 1,433.61 | 1,038.60 |
| Upside | 18.2% - 106.3% | 49.4% |