The Discounted Cash Flow (DCF) valuation of Integra Indocabinet Tbk PT (WOOD.JK) is 213.59 IDR. With the latest stock price at 300.00 IDR, the upside of Integra Indocabinet Tbk PT based on DCF is -28.8%.
Based on the latest price of 300.00 IDR and our DCF valuation, Integra Indocabinet Tbk PT (WOOD.JK) is a sell. selling WOOD.JK stocks now will result in a potential gain of 28.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.8% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.57 - 741.00 | 213.59 |
| Upside | -95.1% - 147.0% | -28.8% |