The Discounted Cash Flow (DCF) valuation of Visi Media Asia Tbk PT (VIVA.JK) is (4,285.68) IDR. With the latest stock price at 13.00 IDR, the upside of Visi Media Asia Tbk PT based on DCF is -33066.8%.
Based on the latest price of 13.00 IDR and our DCF valuation, Visi Media Asia Tbk PT (VIVA.JK) is a sell. selling VIVA.JK stocks now will result in a potential gain of 33066.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.7% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.1% | 3.6% |
| Fair Price | (39,084.93) - (2,417.01) | (4,285.68) |
| Upside | -300753.3% - -18692.4% | -33066.8% |