The Discounted Cash Flow (DCF) valuation of Surya Toto Indonesia Tbk PT (TOTO.JK) is 274.12 IDR. With the latest stock price at 228.00 IDR, the upside of Surya Toto Indonesia Tbk PT based on DCF is 20.2%.
Based on the latest price of 228.00 IDR and our DCF valuation, Surya Toto Indonesia Tbk PT (TOTO.JK) is a buy. buying TOTO.JK stocks now will result in a potential gain of 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 12.8% | 11.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 223.95 - 359.61 | 274.12 |
| Upside | -1.8% - 57.7% | 20.2% |