The Discounted Cash Flow (DCF) valuation of Sunindo Adipersada Tbk PT (TOYS.JK) is (60.95) IDR. With the latest stock price at 8.00 IDR, the upside of Sunindo Adipersada Tbk PT based on DCF is -861.9%.
Based on the latest price of 8.00 IDR and our DCF valuation, Sunindo Adipersada Tbk PT (TOYS.JK) is a sell. selling TOYS.JK stocks now will result in a potential gain of 861.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.6% | 5.8% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | (224.20) - (49.63) | (60.95) |
| Upside | -2902.5% - -720.4% | -861.9% |