The Discounted Cash Flow (DCF) valuation of Total Bangun Persada Tbk PT (TOTL.JK) is 1,078.38 IDR. With the latest stock price at 770.00 IDR, the upside of Total Bangun Persada Tbk PT based on DCF is 40.0%.
Based on the latest price of 770.00 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 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.8% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 810.43 - 1,637.60 | 1,078.38 |
| Upside | 5.3% - 112.7% | 40.0% |