The Discounted Cash Flow (DCF) valuation of Waskita Beton Precast Tbk PT (WSBP.JK) is (108.99) IDR. With the latest stock price at 13.00 IDR, the upside of Waskita Beton Precast Tbk PT based on DCF is -938.4%.
Based on the latest price of 13.00 IDR and our DCF valuation, Waskita Beton Precast Tbk PT (WSBP.JK) is a sell. selling WSBP.JK stocks now will result in a potential gain of 938.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 9.6% | 7.2% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.7% |
| Fair Price | (629.89) - (89.17) | (108.99) |
| Upside | -4945.3% - -785.9% | -938.4% |