The Discounted Cash Flow (DCF) valuation of Wismilak Inti Makmur Tbk PT (WIIM.JK) is 467.24 IDR. With the latest stock price at 830.00 IDR, the upside of Wismilak Inti Makmur Tbk PT based on DCF is -43.7%.
Based on the latest price of 830.00 IDR and our DCF valuation, Wismilak Inti Makmur Tbk PT (WIIM.JK) is a sell. selling WIIM.JK stocks now will result in a potential gain of 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.1% - 14.3% | 12.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 383.81 - 604.43 | 467.24 |
| Upside | -53.8% - -27.2% | -43.7% |