The Discounted Cash Flow (DCF) valuation of Trias Sentosa Tbk PT (TRST.JK) is 1,676.73 IDR. With the latest stock price at 474.00 IDR, the upside of Trias Sentosa Tbk PT based on DCF is 253.7%.
Based on the latest price of 474.00 IDR and our DCF valuation, Trias Sentosa Tbk PT (TRST.JK) is a buy. buying TRST.JK stocks now will result in a potential gain of 253.7%.
Range | Selected | |
WACC / Discount Rate | 5.9% - 8.0% | 7.0% |
Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
Fair Price | 829.54 - 5,016.02 | 1,676.73 |
Upside | 75.0% - 958.2% | 253.7% |